investorscraft@gmail.com

Intrinsic ValuePartners Group Private Equity Limited (PEY.L)

Previous Close£10.20
Intrinsic Value
Upside potential
Previous Close
£10.20

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

Princess Private Equity Holding Limited operates as a specialized investment vehicle focused on private equity and private debt across diverse geographies and industries. The company adopts a flexible investment strategy, targeting primary and secondary fund investments, direct deals, and listed private equity, with exposure to buyouts, venture capital, mezzanine debt, and special situations. Its portfolio spans multiple financing stages and vintage years, offering investors diversified access to non-public market opportunities. The fund’s structure as a limited partnership allows it to deploy capital across equity, convertible securities, and subordinated debt, enhancing its ability to capture value in illiquid markets. With no geographic or sector constraints, Princess Private Equity differentiates itself through its broad mandate and opportunistic approach, appealing to investors seeking alternative asset exposure. The fund’s market position is reinforced by its ability to navigate complex private markets, though its performance remains closely tied to the broader private equity landscape and capital flows into the asset class.

Revenue Profitability And Efficiency

For the fiscal year ending December 2024, Princess Private Equity reported revenue of €115.8 million and net income of €108.9 million, reflecting strong profitability with an EPS of €1.58. The absence of capital expenditures and debt underscores a capital-light operational model, while operating cash flow of €78.2 million indicates efficient liquidity management. The fund’s revenue model, driven by investment gains and distributions, aligns with its private equity focus.

Earnings Power And Capital Efficiency

The fund’s earnings power is evident in its €108.9 million net income, supported by a diversified portfolio of private equity and debt investments. With no leverage and €18.7 million in cash, capital efficiency is high, as the fund relies on disciplined capital recycling and distributions from underlying investments. The diluted EPS of €1.58 suggests robust per-share earnings generation.

Balance Sheet And Financial Health

Princess Private Equity maintains a conservative balance sheet with €18.7 million in cash and no debt, reflecting strong financial health. The fund’s asset-light structure and lack of leverage mitigate downside risks, though its valuation is subject to fluctuations in private market valuations. The absence of debt provides flexibility for opportunistic investments.

Growth Trends And Dividend Policy

The fund’s growth is tied to private market performance, with a €0.73 dividend per share indicating a commitment to shareholder returns. Its ability to sustain dividends depends on exit activity and distributions from portfolio companies. The lack of capital expenditures suggests a focus on financial rather than operational growth.

Valuation And Market Expectations

With a market cap of €650 million and a beta of 0.56, the fund trades with lower volatility than broader equity markets, reflecting its private asset focus. Investors likely price in illiquidity premiums and long-term private equity returns, though valuation depends heavily on underlying portfolio marks.

Strategic Advantages And Outlook

Princess Private Equity’s broad mandate and flexible strategy position it to capitalize on private market inefficiencies. Its debt-free balance sheet and diversified portfolio provide resilience, though performance remains linked to private equity cycles. The outlook hinges on exit environments and secondary market liquidity, with potential upside from selective direct investments.

Sources

Company filings, London Stock Exchange disclosures

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