investorscraft@gmail.com

Intrinsic ValuePuma Vct 13 Plc (PU13.L)

Previous Close£119.50
Intrinsic Value
Upside potential
Previous Close
£119.50

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

Puma VCT 13 PLC operates as a venture capital trust under the Puma Investments umbrella, focusing on providing growth capital to small and medium-sized enterprises (SMEs) in the UK. The fund targets a diverse range of sectors, including educational technology, high-performance sports apparel, carbon wheel manufacturing, and digital influencer platforms. This diversified approach mitigates sector-specific risks while capitalizing on high-growth opportunities in niche markets. As part of the broader Puma Investments network, the trust benefits from established deal flow and sector expertise, enhancing its ability to identify and nurture promising ventures. The UK-focused mandate aligns with regional economic development goals, offering tax-efficient returns to investors through the Venture Capital Trust structure. Puma VCT 13 differentiates itself by combining sectoral diversification with hands-on portfolio management, positioning it as a strategic funding partner for SMEs with scalable business models.

Revenue Profitability And Efficiency

The trust reported negative revenue of £7.36 million and a net loss of £8.10 million for FY 2024, reflecting the inherent volatility of early-stage investments. With no capital expenditures and an operating cash outflow of £3.20 million, the fund prioritizes liquidity management amid portfolio churn. The absence of debt underscores a conservative financial strategy, though the diluted EPS of -9.42p indicates near-term earnings pressure.

Earnings Power And Capital Efficiency

Negative earnings and cash flows are typical for venture capital trusts in their investment phase, as realized gains often materialize later. The trust’s £22.05 million cash reserve provides runway for follow-on investments, but capital efficiency metrics remain subdued pending portfolio maturation. The dividend payout of 3p per share suggests a commitment to shareholder returns despite operational losses.

Balance Sheet And Financial Health

A debt-free balance sheet and £22.05 million in cash equivalents underscore financial stability, with liquidity covering 2.7x the annual cash burn. The £199.3 million market capitalization implies investor confidence in long-term portfolio appreciation, though the absence of leverage limits immediate scalability.

Growth Trends And Dividend Policy

Growth hinges on successful exits from its SME portfolio, with sector diversification mitigating concentration risks. The 3p dividend signals income prioritization, albeit supported by reserves rather than operating cash flows. Future performance will depend on the UK’s SME funding environment and exit opportunities.

Valuation And Market Expectations

The trust trades at approximately 1.0x NAV, reflecting market patience for venture-stage returns. A beta of 0 indicates low correlation to broader equities, appealing to diversification-focused investors. Valuation multiples remain speculative pending portfolio monetization.

Strategic Advantages And Outlook

Puma VCT 13’s niche focus and tax-efficient structure provide competitive advantages in the UK venture capital landscape. Near-term challenges include navigating macroeconomic headwinds affecting SME valuations, while long-term upside depends on portfolio companies achieving scale. The trust’s success will hinge on selective follow-ons and timely exits.

Sources

Company filings, London Stock Exchange disclosures

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