investorscraft@gmail.com

Intrinsic ValueOctopus AIM VCT PLC (OOA.L)

Previous Close£45.40
Intrinsic Value
Upside potential
Previous Close
£45.40

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

Octopus AIM VCT PLC is a venture capital trust (VCT) focused on investing in small and mid-sized companies listed on the Alternative Investment Market (AIM) or PLUS markets in the UK. The fund primarily allocates 80% of its capital to qualifying AIM or OFEX-quoted investments, with the remaining 20% directed toward non-qualifying opportunities. This structure allows the trust to leverage tax-efficient returns for investors under UK VCT regulations. The company operates in the competitive asset management sector, targeting growth-oriented businesses that benefit from early-stage capital infusion. Its market position is defined by its niche focus on AIM-listed firms, which are typically higher-risk but offer potential for substantial capital appreciation. The trust’s strategy aligns with UK government incentives for venture capital investments, providing shareholders with tax reliefs while supporting emerging enterprises. By maintaining a disciplined investment approach, Octopus AIM VCT PLC differentiates itself from broader private equity or generalist VCTs, catering to investors seeking exposure to dynamic small-cap opportunities.

Revenue Profitability And Efficiency

In the fiscal year ending February 2024, Octopus AIM VCT PLC reported negative revenue of £14.8 million and a net loss of £17.7 million, reflecting challenges in its investment portfolio. The diluted EPS stood at -9.55p, indicating pressure on shareholder returns. Operating cash flow was negative at £845,000, though the absence of capital expenditures suggests a focus on liquidity preservation.

Earnings Power And Capital Efficiency

The trust’s earnings power is constrained by its exposure to volatile small-cap equities, as evidenced by the negative net income and EPS. However, its capital efficiency is supported by a debt-free balance sheet, allowing flexibility in navigating market downturns. The fund’s ability to generate future returns hinges on the performance of its AIM-listed holdings and successful exits.

Balance Sheet And Financial Health

Octopus AIM VCT PLC maintains a conservative financial structure with no debt and £1.28 million in cash and equivalents. The absence of leverage reduces financial risk, though the negative operating cash flow highlights reliance on portfolio realizations or fundraising to sustain operations. The trust’s financial health is closely tied to the liquidity and valuation of its underlying investments.

Growth Trends And Dividend Policy

Despite recent losses, the trust distributed a dividend of 7.4p per share, underscoring its commitment to shareholder returns. Growth prospects depend on the recovery of AIM-listed equities and the fund’s ability to identify high-potential investments. The dividend policy may face pressure if portfolio performance does not improve, but tax advantages could sustain investor interest.

Valuation And Market Expectations

With a market cap of approximately £109.8 million, the trust trades at a discount to NAV, reflecting investor skepticism toward small-cap volatility. The low beta of 0.41 suggests relative insulation from broader market swings, but expectations remain muted given recent financial underperformance. Valuation upside hinges on a rebound in the AIM market and successful exits from key holdings.

Strategic Advantages And Outlook

Octopus AIM VCT PLC benefits from its tax-efficient structure and specialized focus on AIM investments, offering a unique proposition for risk-tolerant investors. The outlook is cautious due to macroeconomic uncertainty, but the trust’s disciplined approach and debt-free balance sheet provide resilience. Long-term success will depend on its ability to capitalize on high-growth opportunities within its niche.

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