Subscribe

Duke Capital Limited (DUKE.L)

GBp26.00 -0.75 (-2.80%)
GB LSE Financial Services Asset Management
Address Fourth Floor, West Wing GY1 2JA
Guernsey, GB
CEO Neil Alan Johnson
IPO 2012-07-09
ISIN GG00BYZSSY63

Explore sections of this company profile

Description

Duke Capital Limited operates as a private equity firm primarily engaged in Management Buyouts (MBOs), buy-and-build strategies, mid-market investments, minority buyouts, restructuring endeavors, and royalty financing for small to medium-sized enterprises (SMEs). The firm explicitly avoids investing in early-stage ventures, businesses with inherently tight profit margins, and does not provide venture capital funding. While its investment scope spans all sectors, Duke Capital exhibits a distinct preference for companies in manufacturing, services, healthcare, and IT services. Equity investments typically range from £5 million (approximately $6.36 million) to £30 million (around $38.18 million), targeting businesses with an EBITDA between £2 million ($2.54 million) and £10 million ($12.72 million). Additionally, the firm offers debt financing, with loan sizes generally falling between £10 million (approximately $12.72 million) and £30 million (roughly $38.18 million). Key investment criteria include a strong emphasis on intellectual property assets and financially stable, cash-generating businesses. It also favors companies with minimal or no existing debt, and partnerships with owners who wish to retain significant control or with management teams pursuing buyout opportunities. A core strategy involves providing capital in exchange for a modest share of future revenues, via royalty agreements. The firm shows a preference for businesses operating under government or regulatory licenses and generally seeks board representation within its portfolio companies, where it typically acquires minority stakes. Established in 2015, Duke Capital Limited is headquartered in Guernsey, with additional operational bases in both Guernsey and London, United Kingdom.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
GBp26.00 -0.75 (-2.80%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.36
Float Shares
435.79M
Free Float %
86.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.85% +3.85% +6.93% +3.85% -7.69% +0.00% -7.69% -19.40% -29.41% -41.39% -97.04%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
26.00
DCF (Unlevered) 63.10 +142.7%
DCF (Levered) 51.78 +99.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-06 Change
Strong Buy 0 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.54
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
2 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Asset Management: +17.4%
    +90.8% Q1'26: -2.1% (vs Q1'24)
  • EPS growth Asset Management: +22.7%
    +380.0% Q1'26: -38.9% (vs Q1'24)
  • FCF margin FCF growth · Asset Management: +27.7%
    +38.4% Q1'26: +0.0% (vs Q1'24)
  • EBIT margin Asset Management: +50.6%
    +73.2% Q1'26: +76.9% (vs Q1'24)
  • ROIC Asset Management: +6.5%
    +10.2% Q1'26: +22.3% (vs Q1'24)
  • Share dilution Asset Management: +0.0%
    +14.7% Q1'26: +24.1% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Asset Management: -0.03×
    4.74× Q1'26: 2.19× (vs Q1'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.36) × ERP
WACC = 58% × Ke + 42% × Kd (9.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 141.07 Current price: 26.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
1.55M
est: 1.40M (+10.8%)
5.93M
est: 6.40M (-7.3%)
10.30M
est: 11.70M (-12.0%)
11.77M
est: 13.42M (-12.3%)
18.36M
est: 17.47M (+5.1%)
21.88M
est: 22.35M (-2.1%)
25.39M
est: 30.20M (-15.9%)
15.01M
est: 27.60M (-45.6%)
27.80M
27.80M – 27.80M
+0.7% YoY
28.40M
28.40M – 28.40M
+2.2% YoY
EBITDA
est: 268.2K (-100.0%)
2.35M
est: 1.22M (+92.5%)
-543.0K
est: 3.48M (-115.6%)
18.70M
est: -16.34M (+214.4%)
23.50M
est: -28.03M (+183.8%)
26.70M
est: -48.16M (+155.4%)
28.47M
est: 5.77M (+393.3%)
738.0K
est: 22.35M (-96.7%)
22.51M
22.51M – 22.51M
+0.7% YoY
23.00M
23.00M – 23.00M
+2.2% YoY
EBIT
-612.1K
est: 1.07M (-157.1%)
2.35M
est: 4.89M (-51.9%)
-9.02M
est: 3.63M (-348.2%)
18.70M
est: -16.01M (+216.8%)
23.50M
est: -27.47M (+185.6%)
26.70M
est: -47.19M (+156.6%)
19.57M
est: 23.07M (-15.2%)
738.0K
est: 15.78M (-95.3%)
15.90M
15.90M – 15.90M
+0.7% YoY
16.24M
16.24M – 16.24M
+2.2% YoY
Net Income
-858.2K
est: 6.97M (-112.3%)
1.80M
est: 9.14M (-80.3%)
-8.90M
est: 3.34M (-366.7%)
13.95M
est: -14.01M (+199.6%)
20.39M
est: -24.03M (+184.8%)
19.59M
est: 19.59M (+0.0%)
11.61M
est: 18.37M (-36.8%)
2.01M
est: 13.36M (-85.0%)
12.87M
12.87M – 12.87M
-3.6% YoY
13.32M
13.32M – 13.32M
+3.4% YoY
SGA
1.32M
est: 280.5K (+369.9%)
1.64M
est: 1.28M (+28.5%)
2.72M
est: 2.54M (+6.9%)
2.85M
est: 4.43M (-35.7%)
3.40M
est: 7.60M (-55.3%)
4.05M
est: 4.47M (-9.3%)
4.56M
est: 6.04M (-24.4%)
3.11M
est: 5.52M (-43.5%)
5.56M
5.56M – 5.56M
+0.7% YoY
5.68M
5.68M – 5.68M
+2.2% YoY
EPS
-0.01
est: 0.02 (-186.0%)
0.01
est: 0.02 (-47.6%)
-0.04
est: 0.03 (-227.4%)
0.06
est: 0.02 (+133.7%)
0.06
est: 0.03 (+104.9%)
0.05
est: 0.03 (+50.2%)
0.03
est: 0.04 (-32.0%)
0.00
est: 0.03 (-85.0%)
0.03
0.03 – 0.03
-3.3% YoY
0.03
0.03 – 0.03
+3.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-19 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-06-18 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-06-17 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-06-16 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-06-15 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-06-12 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-06-11 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-06-10 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-06-09 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-06-08 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-06-05 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-06-04 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-06-03 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-06-02 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-06-01 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-05-29 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-05-28 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-05-27 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-05-26 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-05-22 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-05-21 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-05-20 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-05-19 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-05-18 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-05-15 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-05-14 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-05-13 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-05-12 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-05-11 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-05-08 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-05-07 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-05-06 B 3/5 4/5 2/5 4/5 2/5 1/5 3/5
2026-05-05 B+ 3/5 4/5 2/5 5/5 2/5 1/5 4/5
2026-05-01 B 3/5 4/5 2/5 5/5 2/5 1/5 3/5
2026-04-30 B 3/5 4/5 2/5 5/5 2/5 1/5 3/5
2026-04-29 B+ 3/5 5/5 2/5 5/5 2/5 1/5 3/5
2026-04-28 B+ 3/5 5/5 2/5 5/5 2/5 1/5 3/5
2026-04-27 B+ 3/5 5/5 2/5 5/5 2/5 1/5 3/5
2026-04-24 B+ 3/5 5/5 2/5 5/5 2/5 1/5 3/5
2026-04-23 B+ 3/5 5/5 2/5 5/5 2/5 1/5 3/5
2026-04-22 B+ 3/5 5/5 2/5 5/5 2/5 1/5 3/5
2026-04-21 B+ 3/5 5/5 2/5 5/5 2/5 1/5 3/5
2026-04-20 B+ 3/5 5/5 2/5 5/5 2/5 1/5 3/5
2026-04-17 B+ 3/5 5/5 2/5 5/5 2/5 1/5 3/5
2026-04-16 B+ 3/5 5/5 2/5 5/5 2/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
30.47M
OE per share TTM
0.07
Owner's Yield
22.45%
Maintenance CapEx ratio
20,464.24%
Maint CapEx / Avg PPE
-2.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 1 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Avantis International Small Cap Equity ETF AVDS 0.00% 10.3K 0.30%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.17M
Shares Outstanding
503.52M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Charles Cannon-Brookes Executive Director & Chief Investment Officer 546.0K male
Neil Alan Johnson Executive Director & Chief Executive Officer 546.0K male
Hugo Evans Chief Financial Officer male
Joel Anders Associate male
Koray Kosanoglu Associate male
Steven Russo Principal male
Ajay Shivdasani Principal male
Tommy Stamadianos Associate male
Alexander James Hibbard Principal male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits