investorscraft@gmail.com

Intrinsic ValueOxford Technology 3 Venture Capital Trust plc (OTT.L)

Previous Close£34.00
Intrinsic Value
Upside potential
Previous Close
£34.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Oxford Technology 3 Venture Capital Trust plc is a UK-based investment trust specializing in early-stage and start-up companies, primarily within the science, technology, and engineering sectors. The fund focuses on unlisted businesses located within a 60-mile radius of Oxford, providing capital injections ranging from £0.1 million to £0.5 million per investment. Its niche strategy targets high-growth potential ventures, leveraging the innovation ecosystem around Oxford’s academic and research institutions. The trust operates in the competitive venture capital segment of the financial services sector, where it differentiates itself through localized expertise and a concentrated investment approach. Unlike larger diversified funds, OTT.L maintains a selective portfolio, aiming to capitalize on emerging technological advancements. Its market position is defined by its regional focus and hands-on involvement in nurturing early-stage enterprises, though this also exposes it to higher risk due to the inherent volatility of start-up investments.

Revenue Profitability And Efficiency

The trust reported a revenue loss of £1.8 million (GBp -1,799,000) for FY 2021, reflecting the challenges of early-stage investing, where returns are often delayed. Net income stood at -£1.86 million (GBp -1,859,000), with diluted EPS at -0.27 GBp, underscoring the fund’s current unprofitability. Operating cash flow was negative at -£92,000, though capital expenditures were negligible, indicating minimal fixed-asset investments.

Earnings Power And Capital Efficiency

OTT.L’s earnings power remains constrained by its focus on illiquid, early-stage holdings, which typically require extended gestation periods. The absence of debt suggests a reliance on equity capital, but the trust’s ability to generate returns hinges on successful exits from its portfolio companies. The diluted EPS of -0.27 GBp highlights the drag from operating costs and unrealized gains.

Balance Sheet And Financial Health

The trust’s balance sheet shows limited liquidity, with cash and equivalents of £130,000 (GBp 130,000) and no debt. This conservative leverage profile mitigates financial risk but also limits flexibility. The lack of debt suggests a cautious approach, though the modest cash position may constrain follow-on investments without additional fundraising.

Growth Trends And Dividend Policy

Despite operational losses, OTT.L maintained a dividend payout of 32 GBp per share, likely funded from prior reserves or realized gains. Growth prospects depend on the performance of its portfolio companies, which face inherent uncertainty. The dividend policy appears disconnected from current profitability, possibly aimed at retaining investor confidence in a challenging phase.

Valuation And Market Expectations

With no reported market capitalization and a beta of 0, the trust’s valuation is opaque, reflecting its illiquid holdings and niche focus. Investor expectations are likely tempered by the high-risk nature of early-stage investing, though the Oxford-centric strategy may appeal to those bullish on regional innovation.

Strategic Advantages And Outlook

OTT.L’s strategic advantage lies in its localized expertise and selective deal flow, but its outlook is tied to the success of its portfolio companies. The trust’s performance will hinge on achieving timely exits, though the early-stage focus implies volatility. Long-term potential exists if its investments mature into scalable businesses, but near-term challenges persist.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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