As of 2024-12-14, the Intrinsic Value of British Smaller Companies VCT PLC (BSV.L) is 56.53 GBP. This BSV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.00 GBP, the upside of British Smaller Companies VCT PLC is -25.60%.

The range of the Intrinsic Value is 46.02 - 78.70 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	46.02 - 78.70	56.53	-25.6%
DCF (Growth 10y)	49.03 - 80.44	59.25	-22.0%
DCF (EBITDA 5y)	52.13 - 73.78	64.77	-14.8%
DCF (EBITDA 10y)	53.51 - 76.31	65.69	-13.6%
Fair Value	86.27 - 86.27	86.27	13.51%
P/E	60.32 - 124.36	87.76	15.5%
EV/EBITDA	51.83 - 73.88	68.20	-10.3%
EPV	55.12 - 71.57	63.34	-16.7%
DDM - Stable	16.15 - 41.69	28.92	-61.9%
DDM - Multi	17.51 - 32.71	22.59	-70.3%