As of 2024-12-13, the Intrinsic Value of British Smaller Companies VCT2 PLC (BSC.L) is 27.70 GBP. This BSC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.50 GBP, the upside of British Smaller Companies VCT2 PLC is -48.20%.

The range of the Intrinsic Value is 22.98 - 38.49 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	22.98 - 38.49	27.70	-48.2%
DCF (Growth 10y)	24.25 - 38.94	28.75	-46.3%
DCF (EBITDA 5y)	26.40 - 32.62	28.68	-46.4%
DCF (EBITDA 10y)	27.05 - 33.74	29.57	-44.7%
Fair Value	52.68 - 52.68	52.68	-1.54%
P/E	17.27 - 59.16	34.86	-34.8%
EV/EBITDA	23.81 - 58.64	39.03	-27.1%
EPV	46.45 - 55.08	50.77	-5.1%
DDM - Stable	13.86 - 34.51	24.18	-54.8%
DDM - Multi	7.57 - 13.24	9.51	-82.2%