investorscraft@gmail.com

Intrinsic ValueThe Income & Growth VCT plc (IGV.L)

Previous Close£62.50
Intrinsic Value
Upside potential
Previous Close
£62.50

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

The Income & Growth VCT plc is a UK-based venture capital trust specializing in investments across early-stage and established companies, primarily within the support services, software, and retail sectors. The fund adopts a hybrid investment approach, combining equity and loan structures, with individual investments ranging from £0.01 million to £1 million, ensuring diversification by capping exposure at 15% per holding. Its focus on the UK market positions it as a key player in domestic venture capital, targeting unquoted firms and secondary issues on AIM or OFEX. The trust’s sectoral emphasis on high-growth industries like technology and retail aligns with broader economic trends, enhancing its appeal to income-seeking investors. By balancing risk through diversified holdings and structured financing, it maintains a competitive edge in the asset management space while supporting UK SMEs.

Revenue Profitability And Efficiency

The trust reported revenue of 4.43 million GBp and net income of 0.995 million GBp for the period, reflecting a disciplined investment strategy. Diluted EPS stood at 0.0057 GBp, while operating cash flow was negative at -3.57 million GBp, likely due to timing differences in investment realizations. Capital expenditures were negligible, indicating a focus on portfolio management over fixed assets.

Earnings Power And Capital Efficiency

With a net income margin of approximately 22.5%, the trust demonstrates solid earnings power relative to its revenue base. The absence of debt and a cash position of 0.98 million GBp underscore efficient capital allocation, though the negative operating cash flow suggests interim liquidity pressures from investment activities.

Balance Sheet And Financial Health

The balance sheet remains robust with no debt and cash reserves of 0.98 million GBp, providing flexibility for future investments. The trust’s equity-heavy structure and prudent diversification mitigate financial risk, supporting its long-term stability.

Growth Trends And Dividend Policy

The trust’s dividend payout of 5.5 GBp per share highlights its income-oriented mandate. Growth is driven by selective investments in high-potential UK SMEs, though market conditions may influence realization timelines. The dividend yield and capital appreciation potential align with its venture capital trust structure.

Valuation And Market Expectations

With a market cap of 201 million GBp and a beta of 0.33, the trust is perceived as relatively low-risk within its sector. Investors likely value its income generation and exposure to UK growth sectors, though its niche focus may limit broader market appeal.

Strategic Advantages And Outlook

The trust’s hybrid investment model and UK-centric portfolio provide strategic diversification. Its focus on scalable sectors like tech and retail positions it to benefit from economic recovery, though macroeconomic volatility could impact short-term performance. The debt-free structure and income focus enhance resilience.

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