investorscraft@gmail.com

Intrinsic ValueNorthern Venture Trust PLC (NVT.L)

Previous Close£56.50
Intrinsic Value
Upside potential
Previous Close
£56.50

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

Northern Venture Trust PLC operates as a venture capital trust (VCT) within the UK's financial services sector, specializing in direct and fund-of-funds investments. The company targets middle-market, buyout, later-stage, and mature companies, typically investing between £2 million and £10 million in businesses with enterprise values ranging from £10 million to £30 million. Its strategy emphasizes majority stakes, focusing on long-term equity and loan investments across a diversified portfolio of quoted and unquoted securities. As a VCT, it benefits from tax incentives under UK law, attracting investors seeking tax-efficient exposure to private equity. The trust's niche lies in supporting growth-stage businesses, positioning it as a key player in the UK's venture capital ecosystem. Its disciplined investment approach and sector-agnostic focus allow it to capitalize on opportunities across diverse industries while mitigating concentration risk.

Revenue Profitability And Efficiency

Northern Venture Trust reported revenue of £3.86 million (GBp 385,700) for FY 2024, with net income reaching £3.22 million (GBp 321,600), reflecting strong profitability. Diluted EPS stood at 1.79p, indicating efficient earnings distribution. However, operating cash flow was negative at £581,000 (GBp -581,000), suggesting potential liquidity pressures from investment activities, though the absence of capital expenditures and debt mitigates concerns.

Earnings Power And Capital Efficiency

The trust demonstrates solid earnings power, with net income representing 83% of revenue, highlighting effective cost management. Its capital efficiency is underscored by a debt-free balance sheet and £31.5 million (GBp 3,149,700) in cash reserves, providing flexibility for future investments. The lack of leverage enhances stability, though the negative operating cash flow warrants monitoring of liquidity management.

Balance Sheet And Financial Health

Northern Venture Trust maintains a robust financial position, with no total debt and substantial cash equivalents of £31.5 million (GBp 3,149,700). This strong liquidity profile supports its investment strategy and dividend commitments. The absence of leverage and capital expenditures reinforces its low-risk balance sheet structure, aligning with its long-term investment horizon.

Growth Trends And Dividend Policy

The trust's growth is tied to its portfolio performance, with a dividend payout of 3.2p per share, appealing to income-focused investors. Its venture capital focus positions it for potential upside from successful exits, though this also introduces volatility. The dividend policy reflects a balance between rewarding shareholders and retaining capital for reinvestment opportunities.

Valuation And Market Expectations

With a market cap of £126.2 million (GBp 12,621,168), the trust trades at a P/E multiple derived from its earnings, though its VCT structure complicates direct comparisons. The negative beta (-0.0098) suggests low correlation with broader markets, appealing to investors seeking diversification. Market expectations likely hinge on its ability to identify high-growth investments while maintaining tax-efficient returns.

Strategic Advantages And Outlook

Northern Venture Trust's key advantages include its tax-efficient VCT status, disciplined investment approach, and strong balance sheet. The outlook depends on its ability to source high-quality private equity opportunities in a competitive market. Its focus on majority stakes and mid-market companies provides differentiation, though macroeconomic conditions could impact portfolio valuations and exit opportunities.

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