investorscraft@gmail.com

Intrinsic ValueUnicorn AIM VCT plc (UAV.L)

Previous Close£71.00
Intrinsic Value
Upside potential
Previous Close
£71.00

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

Unicorn AIM VCT plc operates as a venture capital trust (VCT) focused on early-stage and growth-oriented investments, primarily within the UK's Alternative Investment Market (AIM). The company targets a diversified portfolio across high-potential sectors such as software, computer services, pharmaceuticals, and biotechnology. Its investment strategy emphasizes capital appreciation through equity stakes in innovative small and mid-sized enterprises, leveraging tax-efficient structures under UK VCT regulations to attract retail investors seeking long-term growth. The firm differentiates itself through active portfolio management and sector-specific expertise, positioning it as a niche player in the competitive venture capital landscape. By concentrating on AIM-listed and private companies, Unicorn AIM VCT provides shareholders with exposure to emerging technologies and disruptive business models while mitigating risk through diversification. Its market position is reinforced by a disciplined investment approach and alignment with UK government incentives for venture capital funding.

Revenue Profitability And Efficiency

The company reported revenue of £1.4 million (GBp) for the period, with net income of £625,000 (GBp), reflecting a lean operational structure typical of investment trusts. Diluted EPS stood at 0.0036 GBp, while negative operating cash flow of £1.67 million (GBp) suggests capital deployment into new investments. The absence of capital expenditures aligns with its asset-light business model.

Earnings Power And Capital Efficiency

Unicorn AIM VCT demonstrates moderate earnings power, with profitability driven by portfolio gains rather than recurring revenue. The lack of debt and £4.42 million (GBp) in cash reserves indicate strong liquidity for future investments. However, the negative operating cash flow highlights the cyclical nature of venture capital returns, dependent on exit events and valuation uplifts.

Balance Sheet And Financial Health

The trust maintains a robust balance sheet with no debt and £4.42 million (GBp) in cash equivalents, providing flexibility for opportunistic investments. Its financial health is further supported by a market capitalization of approximately £172.9 million (GBp), though the beta of -0.12 suggests low correlation with broader equity markets.

Growth Trends And Dividend Policy

The company's growth is tied to the performance of its underlying portfolio, with a dividend yield supported by a £3 (GBp) per share distribution. This reflects a balance between returning capital to shareholders and retaining funds for reinvestment, typical of VCTs targeting both income and capital appreciation.

Valuation And Market Expectations

At a market cap of £172.9 million (GBp), the trust trades at a premium to its net asset value, reflecting investor confidence in its portfolio management capabilities. The negative beta implies defensive characteristics, potentially appealing to investors seeking uncorrelated returns.

Strategic Advantages And Outlook

Unicorn AIM VCT benefits from UK tax incentives for VCTs and a focused investment strategy in high-growth sectors. Its outlook hinges on the performance of AIM-listed equities and the broader venture capital environment, with opportunities in tech and biotech innovation offset by macroeconomic risks affecting early-stage companies.

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