investorscraft@gmail.com

Intrinsic ValueOryx International Growth Fund Limited (OIG.L)

Previous Close£1,250.00
Intrinsic Value
Upside potential
Previous Close
£1,250.00

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

Oryx International Growth Fund Limited is a closed-ended equity mutual fund managed by Harwood Capital LLP, focusing on small and mid-cap public equities in the UK and US markets. The fund employs a fundamental analysis approach to construct a diversified portfolio across multiple sectors, targeting undervalued growth opportunities. Its benchmark, the FTSE All Share Index, reflects its UK-centric strategy while maintaining flexibility for selective US investments. The fund’s niche lies in its active management style, capitalizing on inefficiencies in smaller market segments where rigorous research can uncover mispriced assets. With a Guernsey domicile, it appeals to investors seeking exposure to dynamic growth companies without direct stock-picking responsibilities. The fund’s long-term track record since 1995 underscores its established presence in the asset management space, though its performance remains closely tied to broader small-cap equity trends.

Revenue Profitability And Efficiency

The fund reported revenue of 28.9 million GBp and net income of 25.2 million GBp for FY2024, translating to a diluted EPS of 1.8 GBp, reflecting efficient cost management. However, negative operating cash flow of 11.3 million GBp suggests portfolio rebalancing or realized losses, though zero capital expenditures indicate a lean operational structure. The absence of debt further underscores financial discipline.

Earnings Power And Capital Efficiency

Oryx demonstrates solid earnings power with a net income margin of approximately 87%, driven by its investment strategy and fee structure. The fund’s capital efficiency is evident in its debt-free balance sheet and cash position of 4.2 million GBp, though the negative operating cash flow warrants monitoring for liquidity sustainability amid market volatility.

Balance Sheet And Financial Health

The fund maintains a robust financial position with no debt and 4.2 million GBp in cash equivalents, providing flexibility for opportunistic investments. Its equity-heavy structure aligns with closed-end fund norms, and the absence of leverage mitigates downside risks during market downturns, though the negative operating cash flow could pressure liquidity if sustained.

Growth Trends And Dividend Policy

Oryx’s growth is tied to small/mid-cap equity performance, with no dividend payouts, typical for growth-focused closed-end funds. Its 149.8 million GBp market cap reflects investor confidence in its strategy, though beta of 0.631 indicates lower volatility than broader markets. Future growth hinges on stock selection and sector allocation decisions in evolving macroeconomic conditions.

Valuation And Market Expectations

Trading at a market cap of 149.8 million GBp, the fund’s valuation mirrors its NAV and portfolio performance. The below-market beta suggests investors view it as a relatively stable vehicle for small/mid-cap exposure. Market expectations likely center on Harwood Capital’s ability to sustain alpha generation in competitive equity markets.

Strategic Advantages And Outlook

Oryx’s key advantage lies in Harwood Capital’s active management and focus on under-researched small/mid-cap stocks. The fund’s outlook depends on macroeconomic trends affecting its target sectors, with potential upside from successful stock picks. However, reliance on manager skill and market conditions introduces variability, requiring continuous performance scrutiny.

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