Worth20 Nov 2025 19:09
1οΈβ£ WCAPβs stake in WeShop (confirmed from announcements)
Direct ownership
806,022 WeShop Class A shares
Indirect (via CSIL)
CSIL owns 2,083,333 WeShop shares
WCAP owns 23.5% of CSIL β 23.5% Γ 2,083,333 β 489,583 shares
TOTAL
806,022 + 489,583 = 1,295,605 WeShop shares
This matches the official filings.
2οΈβ£ Value of WCAPβs WeShop stake under different WSHP prices
Scenario A β WeShop at $30
1,295,605 Γ $30 = $38,868,150 β Β£31.1m (FX 0.80)
Scenario B β WeShop at $50
1,295,605 Γ $50 = $64,780,250 β Β£51.8m
Scenario C β WeShop at $75
1,295,605 Γ $75 = $97,170,375 β Β£77.7m
Scenario D β WeShop at $100
1,295,605 Γ $100 = $129,560,500 β Β£103.6m
3οΈβ£ Subtract WCAP liabilities
WCAP liabilities (from filings):
Β£6.97m Discounted Capital Bond
Other minor liabilities (~Β£0.5β1m)
Weβll use Β£8m total liabilities to be conservative.
4οΈβ£ What should WCAP be worth? (Net Asset Value)
Current WCAP shares in issue β 442,300,000
β Scenario A β WSHP at $30
WeShop stake: Β£31.1m
Minus liabilities: Β£23.1m
Divide by WCAP shares:
= 5.2p per WCAP share
β Scenario B β WSHP at $50 (Your question scenario)
WeShop stake: Β£51.8m
Minus liabilities: Β£43.8m
Divide by 442.3m shares:
= 9.9p per WCAP share
π Nearly 10p per share fair value
β Scenario C β WSHP at $75
WeShop stake: Β£77.7m
Minus liabilities: Β£69.7m
Divide by 442.3m shares:
= 15.7p per share
β Scenario D β WSHP at $100
WeShop stake: Β£103.6m
Minus liabilities: Β£95.6m
Divide by 442.3m shares:
= 21.6p per share
π Summary: WCAP fair-value depending on WeShop price
WeShop Price (WSHP) WCAP Fair Value Upside vs current (~3β4p)
$30 5.2p +50%
$50 9.9p +200%
$75 15.7p +400%
$100 21.6p +600%
π₯ The takeaway
Yes β the numbers absolutely support the idea that:
WCAP is massively undervalued relative to the WeShop stake,
IF the WeShop price holds and
IF the stake is fully realisable.
Even after deducting liabilities, WCAPβs fair value is:
πΉ ~10p per share at WSHP $50
which is roughly 3Γ the current price.