investorscraft@gmail.com

Intrinsic ValueVector Capital Plc (VCAP.L)

Previous Close£10.00
Intrinsic Value
Upside potential
Previous Close
£10.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Vector Capital Plc operates in the UK financial services sector, specializing in credit solutions for private and corporate clients. The company focuses on niche lending segments, including land and property development finance, bridging loans, and secured business finance. Its targeted approach allows it to serve borrowers who may not qualify for traditional bank financing, positioning it as a flexible alternative lender in a competitive market. Vector Capital’s business model relies on interest income from its loan portfolio, with secured lending mitigating credit risk. The company’s relatively recent incorporation in 2019 suggests it is still scaling its operations, but its focus on underserved segments provides growth potential. The UK’s property development and SME financing needs offer a steady demand backdrop, though regulatory scrutiny and economic cycles influence sector dynamics. Vector Capital’s ability to maintain disciplined underwriting while expanding its loan book will be critical to its long-term market position.

Revenue Profitability And Efficiency

Vector Capital reported revenue of £5.71 million (GBp) for FY 2023, with net income of £1.58 million, reflecting a healthy net margin of approximately 27.7%. The diluted EPS of 3.49p indicates modest earnings per share, though the negative operating cash flow of £239,000 raises questions about short-term liquidity management. Capital expenditures were negligible, suggesting a lean operational structure.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its interest-bearing loan portfolio, with profitability supported by disciplined credit risk management. The absence of significant capital expenditures implies high capital efficiency, as the business model does not require heavy asset investments. However, the negative operating cash flow warrants monitoring, as it may indicate timing mismatches between loan disbursements and repayments.

Balance Sheet And Financial Health

Vector Capital’s balance sheet shows £306,000 in cash and equivalents against £4 million in total debt, indicating moderate leverage. The debt level is manageable given the company’s net income, but the low cash position relative to debt could constrain liquidity if loan repayments face delays. The secured nature of its lending portfolio provides some asset-backed stability.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady, with a dividend per share of 3p, suggesting a commitment to shareholder returns despite its relatively small market cap. The lack of explicit revenue growth data makes it difficult to assess expansion trends, but the niche focus on development finance could support incremental growth if demand persists in the UK property market.

Valuation And Market Expectations

With a market cap of approximately £4.52 million, Vector Capital trades at a modest valuation, reflecting its small-scale operations and niche market position. The negative beta of -0.129 suggests low correlation with broader market movements, possibly due to its specialized lending focus. Investors likely view it as a high-yield, higher-risk play within the financial services sector.

Strategic Advantages And Outlook

Vector Capital’s strategic advantage lies in its targeted lending approach, catering to underserved borrowers in the UK. However, its outlook depends on maintaining credit quality amid economic uncertainty and scaling its loan book sustainably. The company’s ability to generate consistent cash flow and manage leverage will be key to its long-term viability.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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