investorscraft@gmail.com

Intrinsic ValueMaven Income and Growth VCT 4 PLC (MAV4.L)

Previous Close£51.50
Intrinsic Value
Upside potential
Previous Close
£51.50

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

Maven Income and Growth VCT 4 PLC operates as a venture capital trust (VCT) focused on mature and later-stage investments in the UK. The fund targets small and medium-sized enterprises (SMEs) across diverse sectors, including AIM/ISDX-quoted companies, with a disciplined investment cap of £1 million annually per company. Its strategy emphasizes majority stakes and co-investments, aiming to generate income and capital growth for shareholders. Positioned within the competitive asset management sector, Maven differentiates itself through a selective approach to mature businesses, reducing early-stage risk while leveraging sector-agnostic opportunities. The fund’s focus on UK-based SMEs aligns with government-backed VCT incentives, enhancing its appeal to tax-advantaged investors. By avoiding excessive concentration and maintaining a diversified portfolio, Maven mitigates sector-specific volatility while capitalizing on the growth potential of established smaller companies.

Revenue Profitability And Efficiency

For the reported period, Maven generated revenue of 2.67 million GBp, with net income reaching 2.24 million GBp, reflecting a robust profit margin. Diluted EPS stood at 0.0158 GBp, indicating modest but stable earnings per share. Operating cash flow was negative at -597,000 GBp, likely due to investment outflows, while capital expenditures remained negligible, consistent with its asset-light model.

Earnings Power And Capital Efficiency

The fund’s net income of 2.24 million GBp underscores its ability to convert investments into profits, supported by a disciplined capital allocation strategy. With no debt and 9.67 million GBp in cash equivalents, Maven maintains strong liquidity to fund new opportunities without leveraging, enhancing its capital efficiency and resilience in volatile markets.

Balance Sheet And Financial Health

Maven’s balance sheet is notably conservative, with zero debt and 9.67 million GBp in cash and equivalents, providing ample liquidity for future investments. The absence of leverage and a focus on equity financing align with its low-risk profile, ensuring financial stability even amid economic uncertainties.

Growth Trends And Dividend Policy

The fund’s dividend payout of 3.75 GBp per share highlights its income-oriented mandate, appealing to yield-seeking investors. While revenue and net income figures suggest steady performance, the negative operating cash flow indicates reinvestment activity, which may support future growth. Its focus on mature SMEs suggests slower but more predictable growth compared to early-stage ventures.

Valuation And Market Expectations

With a market cap of 86.05 million GBp and a beta of 0.145, Maven is perceived as a low-volatility investment, likely appealing to risk-averse investors. The fund’s valuation reflects its niche focus on UK SMEs and tax-advantaged structure, though its growth potential may be tempered by its conservative investment approach.

Strategic Advantages And Outlook

Maven’s strategic edge lies in its disciplined investment criteria and tax-efficient VCT structure, which attracts retail investors. Its focus on mature SMEs reduces execution risk while offering exposure to diversified sectors. The outlook remains stable, supported by a strong balance sheet, though reliance on UK economic conditions and regulatory incentives could influence long-term performance.

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