investorscraft@gmail.com

Intrinsic ValueOctopus AIM VCT 2 plc (OSEC.L)

Previous Close£36.00
Intrinsic Value
Upside potential
Previous Close
£36.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Octopus AIM VCT 2 plc is a UK-based venture capital trust (VCT) specializing in investments in small and medium-sized enterprises (SMEs) listed on the Alternative Investment Market (AIM). The fund targets a diversified portfolio across sectors including financial services, healthcare, biotechnology, industrial engineering, and consumer goods, aiming to generate returns through capital appreciation and tax-efficient dividends. Its investment strategy focuses on high-growth potential companies, typically deploying between £23 million and £465 million, leveraging the UK’s dynamic SME ecosystem. The trust benefits from the tax advantages associated with VCTs, attracting investors seeking both growth and income. Its sector-agnostic approach allows flexibility in capital allocation, though it remains exposed to the inherent volatility of AIM-listed equities. As a niche player in the venture capital space, Octopus AIM VCT 2 competes with other VCTs and private equity funds, differentiating itself through its AIM-focused mandate and structured investment framework.

Revenue Profitability And Efficiency

In the reported fiscal year, Octopus AIM VCT 2 posted revenue of £248,000 but recorded a net loss of £399,000, reflecting challenges in portfolio performance or valuation adjustments. The diluted EPS of -0.0022 further underscores profitability pressures. Operating cash flow was negative at £418,000, while capital expenditures totaled £6.93 million, indicating active deployment of capital into new investments despite the current earnings drag.

Earnings Power And Capital Efficiency

The trust’s negative earnings and cash flow highlight short-term inefficiencies, likely tied to market conditions or unrealized losses in its AIM portfolio. However, its zero-debt structure and £1.59 million in cash reserves provide liquidity to navigate volatility. The absence of leverage suggests a conservative balance sheet, though capital efficiency metrics remain subdued pending portfolio maturation.

Balance Sheet And Financial Health

Octopus AIM VCT 2 maintains a robust financial position with no debt and £1.59 million in cash equivalents, ensuring operational flexibility. The trust’s £74.37 million market capitalization aligns with its net asset base, though the negative net income signals temporary strain. Its liquidity and unlevered structure mitigate risks associated with its high-growth investment focus.

Growth Trends And Dividend Policy

Despite recent losses, the trust upholds a dividend policy, distributing £7.2 per share, appealing to income-focused investors. Growth prospects hinge on the performance of its AIM portfolio, which may benefit from UK SME sector recovery. The dividend yield and tax advantages remain key attractions, though sustainability depends on future investment realizations.

Valuation And Market Expectations

With a beta of 0.49, the trust exhibits lower volatility than the broader market, reflecting its niche focus. The current valuation incorporates expectations of portfolio recovery and long-term growth, though near-term earnings challenges may weigh on investor sentiment until tangible improvements emerge.

Strategic Advantages And Outlook

Octopus AIM VCT 2’s strategic edge lies in its AIM specialization and tax-efficient structure, appealing to UK investors. The outlook depends on SME sector resilience and the trust’s ability to identify high-potential investments. While current metrics reflect headwinds, its unlevered balance sheet and dividend commitment position it for potential recovery as market conditions stabilize.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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