investorscraft@gmail.com

Intrinsic ValueThe Schiehallion Fund Limited (MNTN.L)

Previous Close£1.78
Intrinsic Value
Upside potential
Previous Close
£1.78

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

The Schiehallion Fund Limited is a specialized investment vehicle focused on providing growth capital to later-stage private companies with strong potential for public listing. Operating within the financial services sector, the fund adopts a flexible investment approach, targeting minority equity stakes in high-enterprise-value businesses (minimum $500 million) without strict industry or geographic constraints. Its strategy emphasizes long-term value creation through equity and equity-linked instruments, avoiding majority control positions to maintain portfolio diversification. The fund distinguishes itself by targeting pre-IPO opportunities, positioning as a bridge between private markets and public exchanges. This niche focus allows Schiehallion to capitalize on the growth trajectory of mature private companies while mitigating some liquidity risks associated with traditional private equity. Its disciplined investment parameters, including strict position sizing limits (below 20% of portfolio company value), demonstrate a risk-aware approach to growth investing in the alternatives space.

Revenue Profitability And Efficiency

The fund reported $156.5 million in revenue for the period, with net income reaching $155.1 million, reflecting strong profitability metrics. The diluted EPS of $0.15 indicates efficient capital deployment across its investment portfolio. However, the negative operating cash flow of -$9.8 million suggests ongoing investment activity outpacing realized returns, typical for growth-focused investment vehicles in their deployment phase.

Earnings Power And Capital Efficiency

With no debt on its balance sheet and $6.1 million in cash equivalents, Schiehallion maintains a conservative capital structure focused on equity financing. The fund's earnings power stems entirely from its investment portfolio performance, with the 1.24 beta indicating slightly higher volatility than the broader market, consistent with its growth-oriented mandate.

Balance Sheet And Financial Health

The fund's $1.08 billion market capitalization supports its investment capacity, while the absence of leverage provides financial flexibility. The zero debt position and clean balance sheet underscore a low-risk financial profile, though the minimal cash position relative to assets under management suggests most capital is actively deployed in investments.

Growth Trends And Dividend Policy

As a growth-focused investment company, Schiehallion retains all earnings for reinvestment, evidenced by its zero dividend policy. The fund's strategy prioritizes capital appreciation over current income, targeting value creation through portfolio companies' maturation and eventual public listings.

Valuation And Market Expectations

The market appears to price Schiehallion at approximately 1x NAV, with its growth equity focus commanding a slight premium to traditional asset managers. Investors likely value its unique positioning in the pre-IPO investment space and potential for outsized returns from successful portfolio exits.

Strategic Advantages And Outlook

Schiehallion's key advantage lies in its specialized access to high-growth private companies nearing public listings. The fund's outlook depends on IPO market conditions and its ability to identify companies with sustainable public market potential. Its success will be measured by portfolio company transitions to public markets and subsequent valuation uplifts.

Sources

Company description and financial data provided in input

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