investorscraft@gmail.com

Intrinsic ValuePartners Group Private Equity Limited (PEYS.L)

Previous Close£888.00
Intrinsic Value
Upside potential
Previous Close
£888.00

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

Princess Private Equity Holding Limited operates as a diversified private equity and debt investment vehicle, targeting non-public companies and assets through privately negotiated transactions. The fund employs a flexible investment strategy, engaging in primary and secondary fund investments, direct investments, and listed private equity, with no geographic or sector constraints. Its portfolio spans buyout, venture capital, special situations, and private debt instruments such as mezzanine and senior debt, providing a broad risk-return spectrum. The fund's ability to invest across financing stages and vintage years enhances its adaptability to market cycles, while its limited partnership structure allows for diversified exposure to high-growth and distressed opportunities. This approach positions Princess Private Equity as a versatile player in the private markets, catering to investors seeking alternative asset class diversification. Its market position is reinforced by its access to exclusive deals and its ability to capitalize on inefficiencies in the private equity secondary market.

Revenue Profitability And Efficiency

In FY 2023, Princess Private Equity reported revenue of 50.3 million GBp and net income of 16.0 million GBp, reflecting a net margin of approximately 31.7%. The diluted EPS stood at 0.23 GBp, indicating stable earnings distribution. Operating cash flow was robust at 23.4 million GBp, with no capital expenditures, underscoring efficient cash generation from its investment activities.

Earnings Power And Capital Efficiency

The fund's earnings power is driven by its diversified private equity and debt portfolio, which generates returns through capital appreciation and income. With no capital expenditures, the fund efficiently allocates capital to high-yield investments, as evidenced by its strong operating cash flow. The absence of significant capex highlights its focus on financial rather than operational investments.

Balance Sheet And Financial Health

Princess Private Equity maintains a solid balance sheet, with cash and equivalents of 8.4 million GBp and total debt of 16.5 million GBp. The debt level appears manageable relative to its cash position and operating cash flow. The fund's financial health is further supported by its ability to generate consistent cash flows from its investment portfolio.

Growth Trends And Dividend Policy

The fund's growth is tied to the performance of its private equity and debt investments, which are subject to market cycles. It paid a dividend of 67.4 GBp per share in FY 2023, reflecting a commitment to returning capital to shareholders. The dividend policy aligns with its income-generating investment strategy, though payouts may fluctuate with portfolio performance.

Valuation And Market Expectations

With a market capitalization of approximately 544.2 million GBp and a beta of 0.39, Princess Private Equity is perceived as a lower-risk alternative investment. The fund's valuation reflects its diversified portfolio and stable cash flows, though it remains sensitive to broader private market conditions and investor sentiment toward illiquid assets.

Strategic Advantages And Outlook

Princess Private Equity's strategic advantages include its flexible investment mandate, access to exclusive deals, and diversified portfolio. The outlook remains cautiously optimistic, contingent on private market performance and the fund's ability to identify high-yield opportunities. Its adaptability to market cycles positions it well for long-term growth, though short-term volatility may persist.

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