investorscraft@gmail.com

Intrinsic ValueBMO Private Equity Trust Plc (BPET.L)

Previous Close£438.00
Intrinsic Value
Upside potential
Previous Close
£438.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BMO Private Equity Trust Plc operates as a specialized investment trust focused on private equity, targeting secondary indirect, direct investments, and fund-of-funds strategies. The firm allocates capital across private equity funds, buy-out funds, venture capital, and mezzanine financing, with a geographic focus on the UK, Europe, and the US, while maintaining limited exposure to emerging markets. Its investment mandate emphasizes mid-market opportunities, balancing diversification with concentrated bets in high-growth sectors. The trust adheres to strict asset allocation limits, ensuring no single investment category dominates the portfolio, which mitigates risk while preserving upside potential. With a global remit but a UK and European mid-market bias, BPET.L differentiates itself through its disciplined approach to private equity, combining secondary market liquidity with direct co-investments. This hybrid model allows the trust to capitalize on undervalued assets while maintaining flexibility in a competitive asset management landscape. Its niche focus on mid-cap and growth-stage companies positions it as a strategic player in the private equity secondary market, appealing to investors seeking diversified exposure to non-public equity.

Revenue Profitability And Efficiency

In FY 2022, BPET.L reported revenue of £82.1 million (GBp) and net income of £66.3 million (GBp), reflecting a robust profit margin. The diluted EPS of 0.9 GBp underscores earnings consistency, though the negative operating cash flow of £6.0 million (GBp) suggests reinvestment or timing disparities in liquidity realization. Capital expenditures were negligible, aligning with its asset-light fund structure.

Earnings Power And Capital Efficiency

The trust’s earnings derive primarily from portfolio appreciation and distributions, with a focus on capital-efficient private equity strategies. The absence of debt enhances return on equity, while the £34.5 million (GBp) cash reserve provides liquidity for opportunistic investments. The fund’s structure emphasizes long-term compounding, though cash flow volatility is inherent to its illiquid asset base.

Balance Sheet And Financial Health

BPET.L maintains a strong balance sheet with no debt and £34.5 million (GBp) in cash and equivalents, ensuring flexibility for follow-on investments or shareholder returns. The trust’s asset allocation limits mitigate concentration risk, while its focus on private equity mandates a patient capital approach. Financial health is further supported by its closed-end structure, which avoids forced asset sales.

Growth Trends And Dividend Policy

The trust’s growth is tied to private equity market cycles, with performance driven by underlying portfolio exits and valuations. A dividend of 250.09 GBp per share signals income distribution priorities, though sustainability depends on realization events. The mid-market focus may offer resilience in economic downturns, but reliance on illiquid assets tempers short-term growth visibility.

Valuation And Market Expectations

With a beta of 0.77, BPET.L exhibits lower volatility than broader equity markets, reflecting its private equity insulation. Market expectations likely hinge on secondary market liquidity and the pace of portfolio monetization. The absence of a reported market cap suggests limited public float, potentially skewing liquidity premiums.

Strategic Advantages And Outlook

BPET.L’s strategic edge lies in its hybrid private equity approach, blending secondary market agility with direct co-investments. The UK/European mid-market focus offers niche opportunities, though macroeconomic headwinds may pressure valuations. Long-term prospects depend on the trust’s ability to source undervalued assets and navigate exit markets efficiently, with cash reserves providing a buffer against volatility.

Sources

Company description, financial data provided, and LSE disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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