investorscraft@gmail.com

Intrinsic ValueMaven Income and Growth VCT PLC (MIG1.L)

Previous Close£34.40
Intrinsic Value
Upside potential
Previous Close
£34.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 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 PLC is a UK-based venture capital trust (VCT) specializing in investments in smaller unquoted and AIM-listed companies. The fund focuses on sectors such as industrials, consumer goods, healthcare, and financial services, deploying capital through management buy-ins, buy-outs, and replacement capital. It adopts a disciplined investment approach, limiting exposure to no more than 15% of its assets in any single business and typically securing non-executive board seats to influence strategic decisions. The fund’s preference for majority stakes and co-investment strategies allows it to participate in larger deals while mitigating risk. Operating in a competitive VCT landscape, Maven differentiates itself through sector diversification and active portfolio management, targeting long-term capital appreciation and income generation for shareholders. Its focus on UK-based SMEs positions it as a key player in supporting regional economic growth while offering tax-efficient returns to investors under the UK’s VCT scheme.

Revenue Profitability And Efficiency

Maven reported negative revenue of -£4.42 million and a net loss of -£2.13 million for FY 2024, reflecting challenges in portfolio performance or valuation adjustments. The absence of capital expenditures suggests a focus on liquidity preservation, though negative operating cash flow (-£0.71 million) indicates ongoing operational pressures. The fund’s ability to sustain dividends despite losses highlights its income-oriented mandate.

Earnings Power And Capital Efficiency

Diluted EPS of -1.44p underscores weak earnings power in the period, likely due to unrealized losses or write-downs in its venture portfolio. With no debt and £5.48 million in cash, the fund maintains flexibility for new investments, but capital efficiency metrics remain subdued amid negative profitability.

Balance Sheet And Financial Health

The balance sheet is debt-free, with cash reserves of £5.48 million providing a buffer against market volatility. However, the negative equity position (implied by net losses) warrants monitoring, particularly if sustained losses erode investor confidence or limit future fundraising capacity.

Growth Trends And Dividend Policy

Despite negative earnings, Maven distributed a dividend of 2.3p per share, aligning with its income-focused VCT structure. Growth prospects hinge on portfolio company exits and new investments, though the fund’s small-cap focus exposes it to macroeconomic headwinds affecting UK SMEs.

Valuation And Market Expectations

The fund’s £67.86 million market cap and low beta (0.07) suggest it is priced as a niche income vehicle with limited correlation to broader equities. Investors likely prioritize tax benefits and dividend yield over short-term capital appreciation.

Strategic Advantages And Outlook

Maven’s sector-agnostic approach and hands-on governance provide strategic advantages in identifying undervalued SMEs. However, its outlook depends on improving portfolio performance and leveraging the UK’s VCT tax incentives to attract capital. Macro risks, including sluggish UK growth, could pressure its investee companies.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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