investorscraft@gmail.com

Intrinsic ValueBritish Smaller Companies VCT plc (BSV.L)

Previous Close£74.50
Intrinsic Value
Upside potential
Previous Close
£74.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

British Smaller Companies VCT plc operates as a venture capital trust (VCT) focused on early to late-stage investments in UK-based small and medium-sized enterprises (SMEs). The fund targets a diversified portfolio across sectors including business services, manufacturing, healthcare, IT, and retail, with investments typically ranging from £1 million to £10 million. Its evergreen structure allows for continuous reinvestment, supporting long-term capital appreciation and tax-efficient returns for shareholders. The VCT specializes in VCT-qualifying investments, which provide tax reliefs to investors, enhancing its appeal in the UK's private equity landscape. By focusing on SMEs with sales between £5 million and £25 million, the fund bridges a critical gap in growth capital for emerging businesses. Its average seven-year holding period underscores a patient capital approach, aligning with the long-term development needs of portfolio companies. The fund's preference for UK-based firms positions it as a key player in fostering domestic innovation and economic growth.

Revenue Profitability And Efficiency

For the fiscal year ending March 2024, British Smaller Companies VCT reported revenue of £14.6 million and net income of £10.6 million, reflecting a robust profit margin. The diluted EPS stood at 4.34p, indicating solid earnings distribution. However, the operating cash flow was negative at £744,000, suggesting potential reinvestment activities or timing differences in cash movements. The absence of capital expenditures highlights the fund's focus on financial asset investments rather than tangible assets.

Earnings Power And Capital Efficiency

The fund demonstrates strong earnings power, with net income representing approximately 73% of revenue, underscoring efficient cost management. The lack of total debt enhances capital efficiency, allowing the fund to allocate resources flexibly. The evergreen structure supports sustained investment capacity, while the focus on VCT-qualifying assets ensures tax-efficient returns, bolstering overall capital productivity.

Balance Sheet And Financial Health

British Smaller Companies VCT maintains a healthy balance sheet, with cash and equivalents of £36.3 million providing ample liquidity for new investments. The absence of debt reinforces financial stability, reducing leverage risks. The fund's asset-light model, devoid of significant capital expenditures, further strengthens its financial position, ensuring resilience in volatile market conditions.

Growth Trends And Dividend Policy

The fund's growth is driven by its diversified SME portfolio and long-term investment horizon. A dividend per share of 4.01p reflects a commitment to shareholder returns, supported by steady income from investments. The evergreen structure facilitates consistent capital deployment, while the focus on UK SMEs aligns with regional economic growth trends, offering potential for value appreciation.

Valuation And Market Expectations

With a market capitalization of approximately £272 million and a beta of 0.21, the fund exhibits low volatility relative to the broader market. Investors likely value its tax-efficient structure and steady dividend yield, though the negative operating cash flow may warrant closer scrutiny. The fund's niche focus on UK SMEs positions it as a specialized vehicle for investors seeking exposure to domestic growth opportunities.

Strategic Advantages And Outlook

British Smaller Companies VCT benefits from its evergreen structure, tax-efficient VCT status, and focus on UK SMEs, providing a unique value proposition. The fund's long-term investment approach and diversified portfolio mitigate sector-specific risks. Looking ahead, its ability to identify high-potential SMEs and leverage tax incentives will be critical in sustaining growth and delivering shareholder returns amid evolving market conditions.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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