investorscraft@gmail.com

Intrinsic ValueHargreave Hale AIM VCT plc (HHV.L)

Previous Close£31.40
Intrinsic Value
Upside potential
Previous Close
£31.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hargreave Hale AIM VCT plc operates as a venture capital trust (VCT) focused on investing in small and medium-sized enterprises (SMEs) listed on the UK's Alternative Investment Market (AIM). The company provides capital to high-growth potential businesses, leveraging its expertise in early-stage and growth financing. Its core revenue model is driven by capital appreciation and dividend income from its portfolio, supported by tax-efficient structures that appeal to UK investors seeking VCT benefits. The firm differentiates itself through a disciplined investment approach, targeting sectors with strong growth trajectories such as technology, healthcare, and industrials. As a specialist in AIM-listed equities, it occupies a niche within the UK financial services sector, benefiting from regulatory incentives designed to stimulate SME investment. Its market position is reinforced by its parent company’s reputation in asset management, though it faces competition from other VCTs and private equity vehicles.

Revenue Profitability And Efficiency

In the reported period, the company posted a revenue loss of £2.49 million, reflecting challenges in portfolio performance or realized losses. Net income stood at a deficit of £6.59 million, indicating pressure on earnings. Operating cash flow was negative at £1.06 million, suggesting cash burn from investment activities. The absence of capital expenditures implies a focus on financial asset deployment rather than tangible asset investments.

Earnings Power And Capital Efficiency

The diluted EPS was neutral, highlighting limited earnings generation. With no debt on its balance sheet, the company maintains a low-risk financial structure, relying entirely on equity financing. The negative earnings and cash flow metrics suggest subdued capital efficiency, though this may align with the long-term nature of venture capital returns.

Balance Sheet And Financial Health

The company holds £13.61 million in cash and equivalents, providing liquidity for future investments. Its debt-free status strengthens financial flexibility, though the negative operating metrics warrant monitoring. The balance sheet reflects a typical VCT structure, prioritizing liquid assets to support portfolio agility.

Growth Trends And Dividend Policy

Despite operational losses, the company distributed a dividend of 1.5p per share, signaling a commitment to shareholder returns, likely funded by realized gains or reserves. Growth prospects hinge on the performance of its AIM portfolio, which is subject to market volatility and SME-specific risks. The dividend policy may appeal to tax-advantaged investors, though sustainability depends on future investment outcomes.

Valuation And Market Expectations

With a market cap of approximately £125 million, the company trades at a premium reflective of its VCT tax benefits and niche focus. The low beta of 0.19 suggests relative insulation from broader market swings, though this also implies limited correlation to equity market upside. Investor expectations likely center on long-term capital growth and tax efficiency rather than short-term earnings.

Strategic Advantages And Outlook

The company’s strategic edge lies in its AIM specialization and tax-efficient structure, attracting UK investors. However, its reliance on portfolio performance introduces volatility risks. The outlook depends on the UK SME ecosystem’s health and regulatory support for VCTs. Successful exits from high-growth holdings could reverse recent losses, but macroeconomic uncertainty remains a headwind.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount