P161 of final report21 Sep 2022 06:44
“Calibrated round enterprise value – Pre and post year-end round enterprise values have been calibrated with appropriate discounts taken to reflect movements in publicly listed peer multiples, future revenue projections and timing risk. Discounts were applied to 52% of the fair value of investments measured at calibrated price of recent investment. The range of discounts taken is between 15%-89%.The weighted average discount taken is 25%.”
Even with that discount we had on page 35 6 core companies with our fair value increases exceeding 60m. THis is aircall, REvolut, ledger, thought machine, airven.
Graphcore, which is our largest holding, had a very modest fair value increase in spite of success after success. Cazoo uipath and trustpilot all showed losses and those losses were included in our last reported NAV of 9.29/share Maybe the market thinks those losses are pending but they are spent in terms of harming NAv/share. We had realization on UI path and trust pilot and cash is cash.
My only worry is that 2021 multiples of sales was less even after the 2022 discounts applied . I wish we ahd more information in this area.
I accept that maybe revoulut was not discounted strongly enough but others are in rude health. 65% average sales increases across the core portfolio hides many sins.
there has been recent funding rounds for Thought machine and avian (our two biggest fair value increases totalling 208m of our increase) so we can be confident that no pending fair value downgrades there. Market was tested recently in current conditions. If 1/3 reported NAV/share is to be justified we need to have an improbable reverse of fair value for ledger, revolut coach hub and aircall.
For my money I don’t think it will happen. We should have had a profit warning by now if it were pending. really no evidence of frothy fair value calculations beyond Revolut and even there rapid growth might help matters.
Roll on half year results. Half year close in a week. Market jittery but we really should be 2/3rds of nav not 1/3rd. It is overshoot.