investorscraft@gmail.com

Intrinsic ValuePuma VCT 12 PLC (PU12.L)

Previous Close£24.00
Intrinsic Value
Upside potential
Previous Close
£24.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Puma VCT 12 PLC operates as a venture capital trust (VCT) in the UK, focusing on providing capital to small and medium-sized enterprises (SMEs) with growth potential. The company invests across diverse sectors, leveraging tax-efficient structures to attract investors seeking long-term capital appreciation and dividend income. Its portfolio typically includes unquoted and AIM-listed companies, emphasizing businesses with scalable models and strong management teams. As a VCT, Puma VCT 12 PLC benefits from government-backed tax reliefs, enhancing its appeal to retail investors. The firm’s market position is bolstered by its disciplined investment approach, targeting sectors with high growth potential such as technology, healthcare, and consumer goods. Its ability to identify and nurture early-stage companies differentiates it in the competitive VCT landscape. The UK’s supportive regulatory framework for VCTs further strengthens its operational environment, enabling consistent deal flow and portfolio diversification. Puma VCT 12 PLC’s focus on tax-efficient returns and capital preservation aligns with the risk-return preferences of its investor base, positioning it as a key player in the UK’s venture capital ecosystem.

Revenue Profitability And Efficiency

Puma VCT 12 PLC’s revenue streams are derived from dividends, interest, and capital gains from its investment portfolio. The company reported a net income of 138,256,195 GBp for FY 2022, reflecting its ability to generate returns from its diversified holdings. Operating cash flow stood at 316,130,196 GBp, indicating robust liquidity management. Capital expenditures of -374,110,000 GBp highlight its focus on strategic investments rather than fixed assets.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 3.08 GBp underscores its earnings power, driven by successful portfolio exits and dividend income. With no total debt reported, Puma VCT 12 PLC maintains a strong capital structure, optimizing returns for shareholders. Its cash and equivalents of 446,070,789 GBp provide flexibility for future investments and operational needs.

Balance Sheet And Financial Health

Puma VCT 12 PLC’s balance sheet is characterized by a debt-free position, enhancing financial stability. The company’s cash reserves of 446,070,789 GBp and zero debt underscore its prudent financial management. This conservative approach supports its ability to weather market volatility and capitalize on investment opportunities without leveraging.

Growth Trends And Dividend Policy

The company’s growth is tied to the performance of its investment portfolio, with no dividend payouts reported for FY 2022. Its focus on capital appreciation aligns with its VCT structure, prioritizing long-term value creation over immediate income distribution. The absence of dividends may reflect reinvestment strategies to fuel future growth.

Valuation And Market Expectations

With a market capitalization of 9,254,352 GBp, Puma VCT 12 PLC’s valuation reflects investor confidence in its investment strategy. The zero beta indicates low correlation with broader market movements, appealing to risk-averse investors. Market expectations likely center on its ability to identify high-growth SMEs and deliver tax-efficient returns.

Strategic Advantages And Outlook

Puma VCT 12 PLC’s strategic advantages include its tax-efficient structure and expertise in early-stage investments. The outlook remains positive, supported by the UK’s robust SME ecosystem and demand for venture capital. Its disciplined approach to portfolio management positions it well for sustained growth, though performance will hinge on the success of underlying investments.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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