investorscraft@gmail.com

Intrinsic ValueSchroder UK Public Private Trust plc (SUPP.L)

Previous Close£14.60
Intrinsic Value
Upside potential
Previous Close
£14.60

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

Schroder UK Public Private Trust plc is a specialized investment trust focused on providing capital to a diverse range of companies across multiple sectors, including healthcare, technology, industrials, and financials. The fund targets both quoted and unquoted companies, primarily in the UK but with flexibility to invest in Europe, the US, and Asia. Its strategy involves taking significant stakes in portfolio companies, supporting them through various growth stages, from early-stage startups to mature enterprises. This approach positions the trust as a key player in the private equity and venture capital space, leveraging Schroders' expertise in asset management to identify high-potential opportunities. The fund’s sector-agnostic mandate allows it to capitalize on emerging trends and disruptive innovations, though this also exposes it to higher volatility given the inherent risks in private market investments. Its focus on the UK market provides a niche advantage, but global diversification mitigates concentration risk.

Revenue Profitability And Efficiency

The trust reported a revenue loss of £47.98 million (GBp) and a net income loss of £49.33 million (GBp) for the period, reflecting challenges in its investment portfolio. Negative operating cash flow of £2.55 million (GBp) further underscores the fund’s current phase of capital deployment rather than realization, with no capital expenditures recorded. The absence of dividend payouts aligns with its growth-focused strategy.

Earnings Power And Capital Efficiency

With a diluted EPS of -5.94p, the trust’s earnings power is currently constrained by underperforming investments. The lack of debt and a cash position of £1.95 million (GBp) suggest conservative leverage but limited liquidity for new opportunities. The fund’s capital efficiency hinges on its ability to monetize holdings in a challenging market environment.

Balance Sheet And Financial Health

The trust maintains a debt-free balance sheet, with £1.95 million (GBp) in cash and equivalents. However, its financial health is pressured by sustained losses and negative cash flows. The absence of leverage provides stability, but the fund’s ability to navigate prolonged downturns will depend on portfolio performance and fundraising capabilities.

Growth Trends And Dividend Policy

Growth is driven by the fund’s active investment strategy, though recent performance has been negative. The trust does not currently pay dividends, reinvesting all capital into portfolio companies. Future growth will depend on successful exits and valuation uplifts in its holdings, particularly in the technology and healthcare sectors.

Valuation And Market Expectations

The trust’s market cap of £131.76 million (GBp) and beta of 0.44 reflect its niche positioning and lower correlation to broader equity markets. Investors likely anticipate a recovery in private market valuations, but the fund’s discount to NAV may persist until portfolio performance improves.

Strategic Advantages And Outlook

The trust benefits from Schroders’ institutional expertise and a diversified portfolio, but its outlook is tied to the broader private equity cycle. A rebound in IPO and M&A activity could unlock value, though near-term headwinds in funding markets pose risks. Strategic patience and selective follow-on investments may be key to long-term success.

Sources

Company filings, London Stock Exchange data

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