investorscraft@gmail.com

Intrinsic ValueVolvere plc (VLE.L)

Previous Close£2,550.00
Intrinsic Value
Upside potential
Previous Close
£2,550.00

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

Volvere plc is a UK-based private equity and venture capital firm specializing in distressed and undervalued assets, with a focus on security solutions and food manufacturing sectors. The firm adopts a hands-on approach, targeting companies in distress or underperformance, often aligning investments with its existing portfolio for strategic synergies. With a preference for equity investments up to $20 million and target sales values of at least $10 million, Volvere leverages its balance sheet to fund acquisitions, emphasizing value creation through operational improvements and turnaround strategies. Its niche focus on distressed assets positions it uniquely in the competitive private equity landscape, offering differentiated opportunities in fragmented markets. The firm’s geographic flexibility allows it to capitalize on undervalued assets globally, though its core operations remain concentrated in the UK. Volvere’s disciplined investment criteria and sector-specific expertise provide a competitive edge in identifying and revitalizing underperforming businesses.

Revenue Profitability And Efficiency

Volvere reported revenue of £42.95 million for FY 2023, with net income of £2.12 million, reflecting a modest but stable profitability margin. Operating cash flow stood at £3 million, supported by disciplined capital allocation, while capital expenditures were limited to £470,000, indicating a lean operational model. The firm’s ability to generate positive cash flow underscores its efficiency in managing distressed assets.

Earnings Power And Capital Efficiency

Diluted EPS of 0.9 GBp highlights Volvere’s earnings capability relative to its equity base. The firm’s capital efficiency is evident in its balance sheet-driven investment strategy, avoiding excessive leverage. With no dividend payouts, retained earnings are likely reinvested to fuel growth or stabilize portfolio companies, aligning with its long-term value-creation approach.

Balance Sheet And Financial Health

Volvere maintains a robust financial position, with cash and equivalents of £22.14 million against total debt of £1.7 million, reflecting a strong liquidity cushion. The low debt-to-equity ratio suggests conservative leverage, reducing financial risk. This prudent balance sheet management supports its ability to opportunistically deploy capital in distressed acquisitions.

Growth Trends And Dividend Policy

Volvere’s growth is driven by selective acquisitions and operational turnarounds, though its revenue base remains relatively small. The firm has not issued dividends, prioritizing reinvestment into portfolio companies or new opportunities. This aligns with its focus on long-term capital appreciation rather than short-term shareholder returns.

Valuation And Market Expectations

With a market cap of £48.49 million and a beta of 0.43, Volvere is perceived as a low-volatility investment, likely due to its niche focus and conservative financials. The absence of dividends may limit appeal to income-focused investors, but its undervalued asset strategy could attract value-oriented stakeholders.

Strategic Advantages And Outlook

Volvere’s expertise in distressed assets and hands-on portfolio management provides a strategic advantage in identifying mispriced opportunities. The firm’s outlook hinges on its ability to source and rehabilitate undervalued businesses, though macroeconomic headwinds could impact distressed asset availability. Its strong balance sheet positions it well to capitalize on market dislocations.

Sources

Company description, financial data provided, and inferred from operational focus.

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