investorscraft@gmail.com

Intrinsic ValueBritish Smaller Companies VCT 2 plc (BSC.L)

Previous Close£51.50
Intrinsic Value
Upside potential
Previous Close
£51.50

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

British Smaller Companies VCT 2 plc operates as a venture capital trust (VCT) focused on investing in high-potential UK-based smaller companies. The firm specializes in growth capital, acquisition funding, and development financing, targeting businesses with protectable technologies, business services, manufacturing, healthcare, and IT sectors. Its evergreen fund structure allows for continuous investment cycles, typically deploying between £1 million and £10 million per company, often securing majority stakes. The fund prioritizes firms with sales between £5 million and £25 million, holding investments for an average of seven years to maximize returns. As a VCT, it benefits from UK tax incentives, attracting investors seeking tax-efficient exposure to small-cap growth opportunities. Its sector-agnostic approach and hands-on investment strategy position it as a key player in the UK's venture capital ecosystem, supporting innovation and scaling businesses across diverse industries.

Revenue Profitability And Efficiency

The trust reported revenue of £3.36 million and net income of £2.61 million, reflecting efficient capital deployment despite a negative operating cash flow of £1.49 million. With no debt and £17.63 million in cash reserves, the fund maintains a strong liquidity position. Diluted EPS stood at 0.96p, indicating modest but stable earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The fund’s ability to generate £2.61 million in net income on £3.36 million revenue underscores disciplined cost management. Its capital efficiency is further evidenced by a debt-free balance sheet and a focus on equity investments, though negative operating cash flow suggests reinvestment activities outweigh immediate cash generation.

Balance Sheet And Financial Health

British Smaller Companies VCT 2 plc maintains a robust financial position with £17.63 million in cash and no debt. This liquidity supports its evergreen fund model, enabling continuous investments without leverage risks. The absence of capital expenditures highlights its focus on financial assets rather than fixed infrastructure.

Growth Trends And Dividend Policy

The trust’s dividend payout of 5.5p per share signals a commitment to shareholder returns, typical of VCTs targeting tax-advantaged income. Its growth trajectory relies on portfolio company performance, with no explicit revenue growth metrics provided. The fund’s long-term holding strategy aligns with its focus on capital appreciation.

Valuation And Market Expectations

With a market cap of £155.57 million and a beta of 0.19, the stock exhibits low volatility relative to the broader market. Investors likely value its tax-efficient structure and exposure to UK small-cap growth, though its niche focus may limit broader appeal.

Strategic Advantages And Outlook

The trust’s strategic edge lies in its evergreen fund model and UK-focused mandate, leveraging tax incentives to attract investors. Its selective investment approach and majority-stake preference mitigate risk. Outlook remains tied to the performance of its portfolio companies and broader UK small-cap sector dynamics.

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