investorscraft@gmail.com

Intrinsic ValueProVen Growth & Income VCT PLC (PGOO.L)

Previous Close£45.50
Intrinsic Value
Upside potential
Previous Close
£45.50

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

ProVen Growth & Income VCT PLC operates as a venture capital trust (VCT) focused on providing growth capital and income to investors through strategic investments in UK-based small and medium-sized enterprises (SMEs). Unlike traditional venture capital firms, it avoids early-stage startups, instead targeting established businesses undergoing expansion or management buyouts, typically with a holding period of three to four years. The trust operates within the asset management sector, specifically catering to income-seeking investors, and leverages its expertise in identifying undervalued or high-potential SMEs to generate returns. Its market position is reinforced by a disciplined investment approach, balancing capital appreciation with dividend distributions, which appeals to tax-efficient investors under the UK's VCT scheme. The trust's focus on mature SMEs reduces risk compared to early-stage ventures while still offering exposure to high-growth opportunities in the UK's dynamic private equity landscape.

Revenue Profitability And Efficiency

In FY 2024, ProVen reported revenue of £14.7 million, with net income reaching £10.7 million, reflecting strong profitability. The diluted EPS stood at 3.65p, indicating efficient earnings distribution. However, operating cash flow was negative at £1.6 million, suggesting potential reinvestment activities or timing differences in cash movements, though capital expenditures were negligible.

Earnings Power And Capital Efficiency

The trust demonstrates solid earnings power, with net income accounting for approximately 73% of revenue, highlighting effective cost management. The absence of debt and a focus on equity investments underscore a capital-efficient structure, though the negative operating cash flow warrants monitoring for sustainability in dividend payouts.

Balance Sheet And Financial Health

ProVen maintains a conservative balance sheet with no debt and £196,000 in cash and equivalents. The lack of leverage enhances financial stability, though the modest cash position may limit flexibility for new investments without additional fundraising. Shareholders' equity is robust, supported by a market capitalization of £157.5 million.

Growth Trends And Dividend Policy

The trust emphasizes income generation, evidenced by a dividend per share of 2.75p. Growth is driven by selective SME investments, with performance tied to the UK's private equity market. The dividend policy aligns with its income-focused mandate, though investors should assess the sustainability given the negative operating cash flow.

Valuation And Market Expectations

With a market cap of £157.5 million and a beta of -0.25, ProVen exhibits low correlation to broader markets, appealing to risk-averse investors. The valuation reflects its niche focus on UK SMEs and tax-advantaged VCT structure, though liquidity and cash flow trends may influence investor sentiment.

Strategic Advantages And Outlook

ProVen's strategic edge lies in its disciplined SME investment approach and tax-efficient VCT status. The outlook depends on the UK's economic climate and SME sector performance. While its income focus is attractive, maintaining cash flow sustainability and identifying high-quality investments will be critical for long-term success.

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