RE: KR1 is not below Net Asset Value14 Apr 2021 20:08
When we were at 240p per share in Feb I calculated the portfolio of trading assets plus book value of other assets to be around 120p. Currently with a share price of 165p I get the same calculation to be around 155p. So whilst the value of our portfolio has increased by around 30%, our SP has dropped by 30% taking us from a premium of 100% to a premium of around 6% which is frankly ridiculous, particular with cryptos looking so strong.
It should also be noted that this valuation omits several key factors. 1) The non floating token positions seem to be hitting the market at significant multiples (x20 or much more) of book cost so it seems unreasonable not to factor some of this in. I think x10 book cost is fair and this gives £17.9M. 2) Similarly book cost for equity stakes in crypto companies in the middle of the bull market also seems too stingy and at a mere 2 times gives £1.3M. 3) The token positions used to calculate the NAV ignores the fact that the number of coins held is increasing due to staking. Last time I checked the average portfolio yield was 12%. If we assume 6 months of staking has taken place and that half of those additional token have been sold that gives a total of around £6M in additional tokens. Add this all together and I get a valuation per share of 172p at present.
We also need to account for the following factors which while not affecting the NAV will strongly encourage investors to pay above assets value for KR1. 1) Investors are anticipating significant gains in altcoins over the next few months particularly DeFi and Internet 3.0, which is exactly where KR1 is focused. 2) KR1 is one of only a tiny number of mechanisms globally for equity investors to gain exposure to such assets. 3) This is the only such vehicle that can be owned though a tax efficient ISA. Putting all this together it is my opinion that KR1 should be trading at a significant (25%-50%) premium to asset value at this stage in the crypto cycle which gives us a share price of 215p-258p at present. Remember markets are forward looking mechanisms.
Moreover, this is only one such valuation model. If we value KR1 based on a multiple of its staking yields we get much higher figures. Assuming a staking yield of around 12% and a multiplier of 20 we should get a valuation of around 372p.
Given the changes in portfolio valuation and SP over the last few months KR1 currently looks to be the most undervalued for some time. With BTC and ETH roofing it hitting all time highs only today and crypto sentiment high this makes little sense and KR1 looks a really excellent buy at these levels.
GLA