investorscraft@gmail.com

Intrinsic ValueHerald Investment Trust PLC (HRI.L)

Previous Close£2,535.00
Intrinsic Value
Upside potential
Previous Close
£2,535.00

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

Herald Investment Trust PLC is a UK-based closed-ended equity mutual fund specializing in small-cap technology, telecommunications, and multi-media sectors. The fund targets companies with market capitalizations below £750 million, leveraging a niche focus on high-growth potential firms often overlooked by larger funds. Its benchmark combines the Russell 2000 Technology Index and the Numis Smaller Companies Index, reflecting a balanced approach to capturing innovation-driven returns while mitigating sector-specific risks. Herald’s strategy emphasizes active management, with a concentrated portfolio designed to capitalize on emerging trends in digital infrastructure, software, and communications. The trust’s long-standing presence since 1994 underscores its expertise in navigating volatile small-cap markets, offering investors exposure to disruptive technologies without direct stock-picking burdens. Its market position is distinct as a pure-play small-cap tech investor, differentiating it from broader tech or growth funds.

Revenue Profitability And Efficiency

In its latest fiscal year, Herald reported revenue of £149.0 million and net income of £134.3 million, reflecting efficient cost management and a favorable investment climate. The fund’s diluted EPS of 2.5 GBp highlights earnings consistency, while its operating cash flow of £107.3 million underscores liquidity strength. With no capital expenditures, all generated cash remains available for reinvestment or shareholder returns.

Earnings Power And Capital Efficiency

The trust’s earnings power is driven by its selective small-cap tech portfolio, yielding a robust net income margin of approximately 90%. Zero debt and £21.9 million in cash equivalents enhance capital efficiency, allowing agile reallocation during market dislocations. The absence of leverage minimizes risk, aligning with its long-term growth mandate.

Balance Sheet And Financial Health

Herald maintains a pristine balance sheet with no debt and £21.9 million in cash, ensuring flexibility to exploit market opportunities. Its equity-centric structure and lack of liabilities position it well to withstand sector volatility, supported by a £1.06 billion market cap and 53.8 million shares outstanding.

Growth Trends And Dividend Policy

The trust focuses on capital appreciation rather than income, evidenced by its zero dividend policy. Growth is tied to portfolio performance, with recent returns likely buoyed by tech sector resilience. Its small-cap bias offers higher growth potential but requires tolerance for volatility.

Valuation And Market Expectations

Trading at a beta of 0.84, Herald is less volatile than the broader market, appealing to risk-averse tech investors. Its valuation reflects confidence in small-cap tech’s long-term prospects, though sector cyclicality may pressure short-term multiples.

Strategic Advantages And Outlook

Herald’s strategic edge lies in its specialized small-cap tech focus and experienced management. The outlook hinges on sustained innovation in its target sectors, though macroeconomic headwinds like interest rate shifts could impact valuations. Its zero-debt stance provides stability in uncertain markets.

Sources

Company description, financial data from disclosed filings, and market metrics from exchange sources.

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