Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company description and financial data provided in input
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |