investorscraft@gmail.com

Intrinsic ValueNB Private Equity Partners Limited (NBPS.L)

Previous Close£130.65
Intrinsic Value
Upside potential
Previous Close
£130.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NB Private Equity Partners Limited operates as a specialized private equity investment firm, focusing on fund of funds and co-investments. The firm allocates capital across a diversified portfolio of private equity funds managed by third-party sponsors, while also engaging in direct co-investments alongside other sponsors, primarily in buyout opportunities. Its investment strategy spans multiple sectors, including industrials, technology, transportation, business services, and healthcare, with a geographic emphasis on North America, followed by Europe and Asia. The firm typically seeks majority stakes in portfolio companies, positioning itself as an active investor with a long-term value creation approach. This strategy allows NB Private Equity Partners to leverage the expertise of external managers while maintaining direct influence over key investments. The firm’s sector-agnostic approach and global footprint provide resilience against regional or industry-specific downturns, reinforcing its competitive positioning in the private equity secondary market. By balancing fund investments with selective co-investments, the firm optimizes risk-adjusted returns while maintaining liquidity flexibility.

Revenue Profitability And Efficiency

In FY 2023, NB Private Equity Partners reported revenue of 5.53 million GBp, with net income reaching 21.23 million GBp, reflecting strong profitability. The diluted EPS stood at 0.46 GBp, indicating efficient earnings distribution. Operating cash flow was 1.91 million GBp, while capital expenditures were negligible, underscoring the asset-light nature of its investment model.

Earnings Power And Capital Efficiency

The firm’s earnings power is evident in its net income of 21.23 million GBp, supported by a diversified portfolio and co-investment strategy. With no significant capital expenditures, NB Private Equity Partners demonstrates high capital efficiency, reinvesting cash flows into new opportunities while maintaining liquidity.

Balance Sheet And Financial Health

As of FY 2023, the firm held 39.71 million GBp in cash and equivalents, against total debt of 133.69 million GBp. The balance sheet reflects a leveraged but manageable structure, typical of private equity firms, with ample liquidity to support ongoing investments and operational needs.

Growth Trends And Dividend Policy

NB Private Equity Partners did not distribute dividends in FY 2023, aligning with its focus on reinvesting capital into growth opportunities. The firm’s market cap of 63.76 million GBp suggests moderate growth expectations, with performance heavily tied to private equity market conditions.

Valuation And Market Expectations

The firm’s beta of 0.23 indicates low correlation with broader market movements, typical of private equity investments. Market expectations appear conservative, reflecting the illiquid and long-term nature of its asset base.

Strategic Advantages And Outlook

NB Private Equity Partners benefits from a diversified investment approach and access to high-quality private equity opportunities. Its outlook remains tied to global private equity performance, with potential upside from successful co-investments and fund selections. The firm’s disciplined capital allocation and sector-agnostic strategy position it well for sustained value creation.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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