investorscraft@gmail.com

Intrinsic ValueBrown Advisory US Smaller Companies PLC (BASC.L)

Previous Close£1,377.50
Intrinsic Value
Upside potential
Previous Close
£1,377.50

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

Brown Advisory US Smaller Companies PLC is a UK-domiciled closed-end equity mutual fund focused on investing in small and mid-cap US public equities. The fund targets companies with market capitalizations between $100 million and $5 billion, employing a value-oriented investment strategy across diversified sectors. Its benchmark, the Russell 2000 Index, reflects its emphasis on capturing growth potential in the US smaller companies segment. Managed by Jupiter Unit Trust Managers, the fund leverages deep sector expertise to identify undervalued opportunities, positioning itself as a specialized vehicle for investors seeking exposure to this high-growth but often overlooked market segment. The fund’s long-standing track record since its inception in 1993 underscores its established presence in the asset management industry, catering primarily to institutional and retail investors looking for diversified US small-cap exposure. Its sector-agnostic approach allows flexibility in capitalizing on emerging trends, while its focus on value stocks aims to mitigate volatility inherent in smaller companies.

Revenue Profitability And Efficiency

The fund reported revenue of £6.59 million (GBp) and net income of £4.60 million (GBp) for the period, translating to a diluted EPS of 0.39. Operating cash flow was negative at £0.71 million (GBp), likely due to portfolio rebalancing or capital deployment activities. With no capital expenditures or debt, the fund maintains a lean operational structure, focusing solely on investment performance.

Earnings Power And Capital Efficiency

The fund’s earnings power is driven by its ability to generate returns from its US small-cap equity portfolio, as evidenced by its net income margin of approximately 70%. The absence of debt and capital expenditures highlights its capital efficiency, with resources fully allocated to investment activities. The fund’s performance is closely tied to the Russell 2000 Index, reflecting its market-aligned strategy.

Balance Sheet And Financial Health

The fund’s balance sheet is robust, with cash and equivalents of £9.72 million (GBp) and no debt, indicating strong liquidity and financial flexibility. The lack of leverage underscores a conservative financial approach, aligning with its closed-end structure and long-term investment horizon. Shareholders’ equity is well-supported by its asset base, ensuring stability in volatile market conditions.

Growth Trends And Dividend Policy

The fund does not currently pay dividends, reinvesting all earnings to fuel portfolio growth. Its focus on small and mid-cap US equities positions it to benefit from higher growth potential in this segment, though this also introduces greater volatility. Historical performance against the Russell 2000 Index will be a key indicator of its ability to deliver alpha over time.

Valuation And Market Expectations

With a market capitalization of approximately £141.29 million (GBp) and a beta of 0.92, the fund exhibits moderate sensitivity to broader market movements. Its valuation reflects investor expectations for outperformance in the US small-cap space, balanced against the inherent risks of this asset class. The fund’s performance will hinge on its stock selection and sector allocation decisions.

Strategic Advantages And Outlook

The fund’s strategic advantage lies in its specialized focus on US small-cap value stocks, a niche with limited competition from larger asset managers. Its long-term track record and disciplined investment approach provide a foundation for sustained performance. However, macroeconomic factors and US market conditions will significantly influence future returns, requiring active management to navigate potential headwinds.

Sources

Company description, financial data provided

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