investorscraft@gmail.com

Intrinsic ValueBaronsmead Second Venture Trust plc (BMD.L)

Previous Close£50.55
Intrinsic Value
Upside potential
Previous Close
£50.55

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

Baronsmead Second Venture Trust plc is a UK-focused venture capital trust managed by ISIS Equity Partners LLP, specializing in investments in unquoted companies across high-growth sectors such as media, business services, consumer goods, IT support services, and healthcare. The trust targets technology-enabled businesses and firms raising capital on the Alternative Investment Market (AIM), leveraging its expertise to identify undervalued opportunities with strong growth potential. Its diversified portfolio mitigates sector-specific risks while capitalizing on the UK's dynamic SME ecosystem. The trust’s market position is reinforced by its long-standing reputation and active management approach, which includes hands-on support for portfolio companies. Unlike traditional asset managers, Baronsmead combines venture capital’s high-risk, high-reward profile with the tax-efficient structure of a venture capital trust (VCT), appealing to investors seeking exposure to early-stage growth companies. Its focus on unquoted firms provides access to niche markets often overlooked by larger funds, enhancing its competitive edge in the UK’s venture capital landscape.

Revenue Profitability And Efficiency

For the fiscal year ending September 2024, Baronsmead reported revenue of £13.8 million (GBp 1,381.9 million) and net income of £13.1 million (GBp 1,309.7 million), reflecting a strong profitability margin. However, the trust’s operating cash flow was negative at £3.5 million (GBp -350.4 million), likely due to reinvestment activities or portfolio adjustments. The absence of capital expenditures suggests a focus on financial asset management rather than tangible assets.

Earnings Power And Capital Efficiency

The trust’s earnings power is driven by its ability to generate consistent net income, though diluted EPS data is unavailable. With no debt and a cash position of £3.6 million (GBp 357,000), Baronsmead maintains a lean balance sheet, allowing flexibility for new investments. Its capital efficiency is underscored by its focus on high-potential unquoted companies, though the negative operating cash flow warrants monitoring.

Balance Sheet And Financial Health

Baronsmead’s balance sheet is robust, with no debt and modest cash reserves. The trust’s financial health is further supported by its venture capital structure, which prioritizes equity investments over leverage. The absence of debt reduces financial risk, while the negative operating cash flow may reflect cyclical investment outflows rather than structural issues.

Growth Trends And Dividend Policy

The trust’s growth is tied to the performance of its portfolio companies, with a dividend yield of 4 GBp per share indicating a commitment to shareholder returns. However, the lack of shares outstanding data limits further analysis. Its focus on unquoted firms suggests a long-term growth strategy, though liquidity risks may arise from the illiquid nature of private investments.

Valuation And Market Expectations

With a market cap of approximately £205.5 million (GBp 2,054.9 million) and a low beta of 0.104, Baronsmead is perceived as a low-volatility investment relative to broader markets. Its valuation reflects investor confidence in its niche focus, though the trust’s performance remains closely tied to the UK’s SME sector and venture capital climate.

Strategic Advantages And Outlook

Baronsmead’s strategic advantages include its sector diversification, tax-efficient VCT structure, and active management approach. The outlook hinges on the UK’s SME growth trajectory and the trust’s ability to identify high-performing unquoted companies. While its low beta suggests stability, the inherent risks of venture capital investing require careful portfolio monitoring.

Sources

Company description, financial data provided, and London Stock Exchange disclosures.

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