investorscraft@gmail.com

Intrinsic ValueNB Private Equity Partners Limited (NBPU.L)

Previous Close£21.18
Intrinsic Value
Upside potential
Previous Close
£21.18

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

NB Private Equity Partners Limited operates as a specialized private equity investor, focusing on fund of funds and co-investments across diverse sectors including industrials, technology, transportation, and healthcare. The firm primarily targets North American markets, with secondary exposure to Europe and Asia, leveraging a strategy that combines indirect investments through third-party funds with direct co-investments alongside established sponsors. Its preference for majority stakes in portfolio companies underscores an active ownership approach, aiming to enhance value through strategic oversight. The company’s diversified sector exposure mitigates concentration risk while capitalizing on growth trends in technology and healthcare. By partnering with experienced fund managers and sponsors, NB Private Equity Partners benefits from curated deal flow and operational expertise, reinforcing its market position as a nimble yet disciplined investor in middle-market and large-cap opportunities. This hybrid model allows it to balance risk-adjusted returns with portfolio diversification, appealing to institutional and high-net-worth investors seeking private equity exposure without direct fund management.

Revenue Profitability And Efficiency

In FY 2024, NB Private Equity Partners reported revenue of $40.6 million and net income of $16.5 million, translating to a diluted EPS of $0.36. The firm’s operating cash flow of $63.9 million significantly exceeded net income, reflecting strong cash generation from its investment portfolio. Capital expenditures were negligible, aligning with its asset-light structure focused on financial investments rather than operational assets.

Earnings Power And Capital Efficiency

The company’s earnings are driven by performance fees, capital gains, and dividends from its private equity holdings. With $72.7 million in cash and equivalents against $89.9 million in total debt, it maintains moderate leverage. The absence of capital expenditures underscores efficient capital deployment, as returns are primarily derived from portfolio appreciation and distributions rather than reinvestment in physical assets.

Balance Sheet And Financial Health

NB Private Equity Partners’ balance sheet reflects a liquid position with $72.7 million in cash and equivalents, providing flexibility for new investments or debt servicing. Total debt of $89.9 million suggests a conservative leverage profile relative to its $867 million market cap. The firm’s financial health is further supported by positive operating cash flow, which bolsters its ability to meet obligations and fund dividends.

Growth Trends And Dividend Policy

The company’s growth is tied to the performance of its private equity portfolio, which spans high-potential sectors like technology and healthcare. A dividend of $1.08 per share indicates a commitment to returning capital to shareholders, supported by stable cash flows. However, dividend sustainability depends on realization events and fund distributions, which can be cyclical.

Valuation And Market Expectations

With a market cap of $867 million and a beta of 0.21, NB Private Equity Partners is perceived as a low-volatility investment relative to public equities. Its valuation likely reflects discounted NAV expectations for its private holdings, with investors pricing in illiquidity premiums and long-term growth potential from its diversified portfolio.

Strategic Advantages And Outlook

The firm’s strategic edge lies in its access to top-tier private equity funds and co-investment opportunities, coupled with sector diversification. Near-term performance will hinge on exit activity and portfolio company growth, while its long-term outlook remains tied to broader private market trends. A focus on North America and Europe positions it to capitalize on resilient economic segments.

Sources

Company filings, London Stock Exchange disclosures

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