investorscraft@gmail.com

Intrinsic ValueNorth Atlantic Smaller Companies Investment Trust PLC (NAS.L)

Previous Close£359.00
Intrinsic Value
Upside potential
Previous Close
£359.00

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

North Atlantic Smaller Companies Investment Trust PLC is a UK-domiciled investment trust managed by Harwood Capital LLP, focusing on global small-cap equities across diversified sectors. The fund targets both growth and value stocks, leveraging its long-standing expertise since 1973 to identify undervalued or high-potential smaller companies. Its strategy emphasizes active management and selective investments, aiming to capitalize on the higher growth potential and inefficiencies often found in small-cap markets. Operating in the competitive asset management sector, the trust differentiates itself through a concentrated portfolio and a disciplined approach to stock selection. Its market position is reinforced by its niche focus on smaller companies, which typically offer less coverage by analysts, providing opportunities for skilled managers to uncover hidden gems. The trust’s performance is closely tied to the broader small-cap equity environment, making it a specialized vehicle for investors seeking exposure to this segment.

Revenue Profitability And Efficiency

For the fiscal year ending January 2025, the trust reported revenue of £43.3 million and net income of £41.9 million, reflecting strong profitability. With diluted EPS of 315p, the fund demonstrates efficient earnings generation. Operating cash flow stood at £10.2 million, while capital expenditures were negligible, indicating a lean operational structure focused on portfolio management rather than physical assets.

Earnings Power And Capital Efficiency

The trust’s earnings power is evident in its ability to generate consistent net income, supported by a diversified small-cap portfolio. Capital efficiency is high, as the fund operates without debt and maintains a cash position of £17.3 million, providing flexibility for opportunistic investments. The absence of leverage underscores a conservative financial approach, aligning with its long-term investment strategy.

Balance Sheet And Financial Health

North Atlantic Smaller Companies Investment Trust PLC maintains a robust balance sheet, with no debt and £17.3 million in cash and equivalents. This strong liquidity position enhances financial stability and supports the trust’s ability to navigate market volatility. The lack of leverage reduces financial risk, making it a relatively secure option within the small-cap investment space.

Growth Trends And Dividend Policy

The trust has demonstrated growth through its focused small-cap strategy, with a dividend per share of 88p, appealing to income-seeking investors. Its long-term performance hinges on the ability to identify and capitalize on small-cap opportunities, which can be volatile but offer significant upside potential. The dividend policy reflects a commitment to returning value to shareholders while retaining capital for reinvestment.

Valuation And Market Expectations

With a market capitalization of approximately £500.3 million and a beta of 0.591, the trust is perceived as less volatile than the broader market. Investors likely value its niche focus and historical performance, though small-cap investments inherently carry higher risk. Market expectations are balanced between growth potential and the cyclical nature of small-cap equities.

Strategic Advantages And Outlook

The trust’s strategic advantages lie in its experienced management team and concentrated small-cap focus, which can yield outsized returns in favorable market conditions. The outlook remains tied to global small-cap performance, with potential for growth as economic conditions stabilize. However, investors should be mindful of the inherent risks associated with smaller companies, including liquidity constraints and higher volatility.

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