investorscraft@gmail.com

Intrinsic ValueSherborne Investors (Guernsey) B Limited (SIGB.L)

Previous Close£0.25
Intrinsic Value
Upside potential
Previous Close
£0.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sherborne Investors (Guernsey) B Limited operates as a specialized private equity firm focused on identifying and revitalizing undervalued public companies, primarily listed on UK exchanges. The firm adopts a concentrated investment strategy, typically targeting a single company at a time where operational inefficiencies present opportunities for value creation through active management. Its approach involves deep operational engagement, often leading to board representation or strategic overhauls to unlock shareholder value. Sherborne distinguishes itself by its hands-on, long-term investment philosophy, avoiding diversified portfolios in favor of high-conviction turnarounds. The firm operates in the broader financial services sector but is agnostic to industry, allowing flexibility in targeting distressed or mismanaged businesses across sectors. Its niche positioning as an activist investor in the UK market provides a unique value proposition, though it also exposes the firm to concentrated risk given its single-company focus at any given time.

Revenue Profitability And Efficiency

The company reported negative revenue of £129.2 million (GBp) and a net loss of £97.6 million (GBp) for FY 2020, reflecting its investment-focused model where revenue streams are tied to portfolio performance rather than traditional operating income. The diluted EPS of -0.031 further underscores the challenging year, though operating cash flow remained positive at £2.8 million (GBp), suggesting some liquidity management capabilities.

Earnings Power And Capital Efficiency

Sherborne's earnings power is intrinsically linked to its ability to identify and execute successful turnarounds, with FY 2020 showing limited near-term earnings generation. The absence of capital expenditures indicates a pure investment vehicle structure, with all capital allocated to strategic stakes rather than operational assets. The firm's concentrated bets require high conviction in its ability to improve target companies' capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows £654,010 (GBp) in cash with no debt, providing flexibility for new investments. However, the negative equity position resulting from accumulated losses may constrain future leverage capacity. The clean debt profile aligns with the firm's strategy of taking on operational rather than financial risk in its target companies.

Growth Trends And Dividend Policy

Despite operational losses, the company maintained a dividend payout of 2.4405 GBp per share, potentially signaling confidence in its investment pipeline or commitment to shareholder returns. The growth trajectory depends entirely on the performance of its current investment and ability to identify new undervalued opportunities in the UK market.

Valuation And Market Expectations

With no reported market capitalization and a beta of 0.78, the stock appears to trade with moderate sensitivity to broader market movements. The valuation would primarily reflect expectations around the firm's ability to generate future returns from its activist investments rather than traditional financial metrics.

Strategic Advantages And Outlook

Sherborne's key advantage lies in its focused, operationally intensive approach to value investing, though this also represents its greatest risk. The outlook hinges on successful execution of turnaround strategies in its target companies, with the potential for significant value creation if management can consistently identify and rectify operational deficiencies in undervalued businesses.

Sources

Company description and financial data provided in input

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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