investorscraft@gmail.com

Intrinsic ValueMobeus Income & Growth 4 VCT plc (MIG4.L)

Previous Close£68.50
Intrinsic Value
Upside potential
Previous Close
£68.50

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 4 VCT plc is a UK-focused venture capital trust specializing in small to medium-sized unquoted companies, primarily through management buyouts. The fund targets sectors such as media & entertainment, commercial & professional services, and information technology, structuring investments as a mix of equity and loan capital. Its preference for majority stakes allows for significant influence over portfolio companies, aligning with its income-generation mandate. Operating in the competitive UK private equity space, Mobeus differentiates itself by focusing on established, cash-generative businesses rather than early-stage ventures. This strategy mitigates risk while providing steady returns, appealing to investors seeking tax-efficient income through the UK's Venture Capital Trust scheme. The fund's sector concentration in resilient industries like professional services and IT further strengthens its market position.

Revenue Profitability And Efficiency

In FY 2023, the trust reported revenue of £4.96 million (4955526 GBp) and net income of £4.45 million (4445769 GBp), reflecting strong profitability. The diluted EPS of 4.04p indicates efficient capital deployment, though the negative operating cash flow of £2.41 million suggests significant reinvestment or portfolio adjustments during the period. The absence of capital expenditures aligns with its asset-light model.

Earnings Power And Capital Efficiency

The trust’s earnings power is evident in its net income margin of approximately 90%, underscoring effective cost management and portfolio performance. With no debt and £2.16 million in cash, it maintains a conservative capital structure, allowing flexibility for future investments. The high profitability relative to revenue highlights its ability to extract value from its equity and loan investments.

Balance Sheet And Financial Health

Mobeus exhibits a robust balance sheet with £2.16 million in cash and no debt, ensuring liquidity for opportunistic investments or dividend commitments. The trust’s financial health is further reinforced by its equity-heavy structure, minimizing leverage risks. Its £75.5 million market cap reflects investor confidence in its asset base and income-generating capability.

Growth Trends And Dividend Policy

The trust’s dividend payout of 8p per share signals a commitment to income distribution, a key attraction for VCT investors. Growth is driven by selective buyouts and sector-focused investments, though its small-cap focus may limit scalability. The absence of debt and consistent profitability supports sustainable dividend payments, aligning with its income-oriented mandate.

Valuation And Market Expectations

With a market cap of £75.5 million and a beta of 0.18, the trust is perceived as a low-volatility income vehicle. Its valuation reflects steady cash flows from mature portfolio companies, though reliance on UK small-cap performance introduces sector-specific risks. Investors likely price in stable dividends and tax benefits rather than aggressive capital appreciation.

Strategic Advantages And Outlook

Mobeus benefits from its niche focus on UK buyouts and tax-efficient structure, appealing to income-seeking investors. Its conservative leverage and sector diversification mitigate downside risks. However, reliance on the UK economy and small-cap liquidity constraints pose challenges. The outlook remains stable, supported by its income-generating portfolio and disciplined investment approach.

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