As of 2026-04-14, the Intrinsic Value of British Smaller Companies VCT2 PLC (BSC.L) is 25.89 GBP. This BSC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.50 GBP, the upside of British Smaller Companies VCT2 PLC is -49.70%.
The range of the Intrinsic Value is 20.30 - 40.44 GBP
Based on its market price of 51.50 GBP and our intrinsic valuation, British Smaller Companies VCT2 PLC (BSC.L) is overvalued by 49.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.30 - 40.44 | 25.89 | -49.7% |
| DCF (Growth 10y) | 21.19 - 39.74 | 26.38 | -48.8% |
| DCF (EBITDA 5y) | 22.33 - 30.74 | 25.24 | -51.0% |
| DCF (EBITDA 10y) | 22.80 - 31.29 | 25.81 | -49.9% |
| Fair Value | 34.49 - 34.49 | 34.49 | -33.03% |
| P/E | 15.33 - 27.95 | 19.76 | -61.6% |
| EV/EBITDA | 19.45 - 44.91 | 28.35 | -45.0% |
| EPV | 20.17 - 23.62 | 21.89 | -57.5% |
| DDM - Stable | 9.24 - 24.56 | 16.90 | -67.2% |
| DDM - Multi | 9.19 - 15.74 | 11.35 | -78.0% |
| Market Cap (mil) | 179.25 |
| Beta | 0.07 |
| Outstanding shares (mil) | 3.48 |
| Enterprise Value (mil) | 157.34 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.25% |
| Cost of Debt | 5.00% |
| WACC | 7.65% |