investorscraft@gmail.com

Intrinsic ValueMobeus Income & Growth 2 VCT Plc (MIG.L)

Previous Close£57.00
Intrinsic Value
Upside potential
Previous Close
£57.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mobeus Income & Growth 2 VCT Plc is a UK-based venture capital trust (VCT) specializing in investments in small to medium-sized unquoted and AIM-listed companies, primarily within the Internet software, e-business, IT, telecommunications, and media sectors. The fund adopts a hybrid investment approach, combining equity and loan structures, often securing majority stakes to influence strategic direction. Its focus on high-growth potential sectors positions it as a key player in the UK's venture capital landscape, targeting capital appreciation and income generation for shareholders. The trust's niche expertise in technology-driven sectors allows it to capitalize on digital transformation trends, though its concentrated portfolio exposes it to sector-specific risks. As a VCT, it benefits from UK tax incentives, enhancing its appeal to retail investors seeking tax-efficient returns.

Revenue Profitability And Efficiency

The trust reported a revenue loss of £9.15 million and a net income loss of £9.64 million for FY 2023, reflecting challenges in its portfolio performance. Diluted EPS stood at -11p, while operating cash flow was negative at £2.93 million, indicating cash burn from investment activities. The absence of capital expenditures suggests a focus on liquidity preservation amid market volatility.

Earnings Power And Capital Efficiency

Negative earnings and cash flows highlight the trust's current reliance on portfolio realizations rather than operational income. The lack of debt and £3.90 million in cash reserves provide flexibility, but sustained losses may pressure dividend sustainability unless portfolio exits generate returns.

Balance Sheet And Financial Health

The balance sheet remains debt-free, with £3.90 million in cash and equivalents offering a buffer against liquidity constraints. However, the trust's financial health is tied to the performance of its illiquid investments, which may require longer holding periods to realize value.

Growth Trends And Dividend Policy

Despite losses, the trust maintained a dividend payout of 17p per share, underscoring its income-focused mandate. Growth hinges on successful exits from its tech and media investments, though macroeconomic headwinds could delay realizations. The VCT structure incentivizes long-term holding, aligning with its patient capital approach.

Valuation And Market Expectations

With a market cap of £55.07 million and a low beta of 0.196, the trust is perceived as a niche, lower-volatility play within venture capital. Investors likely price in tax benefits and long-term portfolio upside, though recent losses may weigh on near-term sentiment.

Strategic Advantages And Outlook

The trust's tax-efficient structure and sector focus are key differentiators, but its concentrated bets demand selective execution. A rebound in tech valuations could improve returns, though the outlook remains cautious given FY 2023 performance. Portfolio diversification and exit timing will be critical to restoring profitability.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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