As of 2025-05-25, the Intrinsic Value of British Smaller Companies VCT PLC (BSV.L) is 40.10 GBP. This BSV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.50 GBP, the upside of British Smaller Companies VCT PLC is -47.60%.
The range of the Intrinsic Value is 30.15 - 70.87 GBP
Based on its market price of 76.50 GBP and our intrinsic valuation, British Smaller Companies VCT PLC (BSV.L) is overvalued by 47.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.15 - 70.87 | 40.10 | -47.6% |
| DCF (Growth 10y) | 30.95 - 67.74 | 40.04 | -47.7% |
| DCF (EBITDA 5y) | 24.13 - 37.15 | 29.53 | -61.4% |
| DCF (EBITDA 10y) | 26.49 - 39.40 | 31.70 | -58.6% |
| Fair Value | 60.76 - 60.76 | 60.76 | -20.58% |
| P/E | 19.65 - 55.12 | 30.32 | -60.4% |
| EV/EBITDA | 26.31 - 44.97 | 34.42 | -55.0% |
| EPV | 45.55 - 59.61 | 52.58 | -31.3% |
| DDM - Stable | 13.13 - 40.00 | 26.57 | -65.3% |
| DDM - Multi | 11.02 - 23.10 | 14.63 | -80.9% |
| Market Cap (mil) | 273.96 |
| Beta | 0.03 |
| Outstanding shares (mil) | 3.58 |
| Enterprise Value (mil) | 244.15 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.21% |
| Cost of Debt | 5.00% |
| WACC | 8.63% |