investorscraft@gmail.com

Intrinsic ValueLMS Capital plc (LMS.L)

Previous Close£16.65
Intrinsic Value
Upside potential
Previous Close
£16.65

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

LMS Capital plc is a UK-based private equity firm specializing in direct and fund-of-funds investments across mid-to-late-stage ventures, buyouts, and growth capital. The firm targets small-to-medium-sized enterprises in diverse sectors, including media, healthcare, industrials, and technology, with a geographic focus on the UK, Europe, Israel, and North America. Its investment criteria typically involve equity stakes of $5.68 million to $34.07 million, prioritizing companies with established revenue streams and EBITDA thresholds. LMS Capital adopts a hands-on approach, often seeking majority stakes to drive value creation. The firm’s sector-agnostic strategy allows it to capitalize on high-growth opportunities while mitigating concentration risk. Despite operating in a competitive private equity landscape, LMS differentiates itself through its flexible capital deployment and focus on underserved mid-market segments. Its portfolio reflects a balance between direct investments and diversified fund exposures, aligning with its risk-adjusted return objectives.

Revenue Profitability And Efficiency

LMS Capital reported negative revenue of -£3.51 million and a net loss of -£5.35 million for the period, reflecting challenges in portfolio valuations or realized losses. The firm generated £2.78 million in operating cash flow, suggesting liquidity from divestments or distributions. With no capital expenditures, its cash flow is primarily directed toward investments or shareholder returns.

Earnings Power And Capital Efficiency

The diluted EPS of -6.63p underscores earnings pressure, likely due to unrealized markdowns or underperforming assets. However, the absence of debt and £11.65 million in cash reserves indicate preserved capital flexibility. The firm’s ability to maintain liquidity despite losses highlights its focus on long-term value creation over short-term profitability.

Balance Sheet And Financial Health

LMS Capital maintains a debt-free balance sheet with £11.65 million in cash, providing a cushion for future investments or dividends. The lack of leverage reduces financial risk, though the negative equity from accumulated losses may constrain growth if not reversed. The firm’s asset-light structure aligns with its private equity mandate.

Growth Trends And Dividend Policy

Despite operational losses, LMS Capital distributed a dividend of 0.925p per share, signaling confidence in liquidity or realized gains. Its growth trajectory hinges on portfolio performance and exit opportunities. The firm’s focus on mid-market buyouts and growth capital positions it to benefit from sectoral recoveries, though near-term volatility persists.

Valuation And Market Expectations

With a market cap of £16.95 million, LMS trades at a discount to its cash holdings, reflecting skepticism about portfolio valuations. The low beta (0.38) suggests limited correlation to broader markets, typical for private equity firms. Investors likely await clearer signs of portfolio monetization or NAV growth.

Strategic Advantages And Outlook

LMS Capital’s sector diversification and disciplined capital allocation provide resilience, but execution risks remain. The firm’s ability to identify undervalued assets and navigate illiquidity premiums will be critical. A rebound in mid-market M&A could unlock value, though macroeconomic headwinds pose near-term challenges.

Sources

Company description, financials provided by user

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