investorscraft@gmail.com

Intrinsic ValueMerchants Trust (The) PLC (72HN.L)

Previous Close£53.20
Intrinsic Value
Upside potential
Previous Close
£53.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Merchants Trust PLC is a UK-based investment trust focused on delivering above-average income and capital growth by investing primarily in high-yielding FTSE 100 companies. Its diversified portfolio spans multiple sectors, including oil and gas, banking, pharmaceuticals, and utilities, ensuring broad exposure to stable, dividend-paying equities. The trust’s strategy targets income-seeking investors, leveraging the UK’s mature equity market to provide consistent returns. Its sector-agnostic approach mitigates concentration risk while capitalizing on undervalued opportunities. As a standalone investment trust, it benefits from a closed-end structure, allowing long-term asset allocation without liquidity constraints. The trust’s emphasis on FTSE 100 constituents provides resilience, given the index’s composition of established, cash-generative businesses. Its competitive edge lies in its disciplined income focus, supported by active management to optimize yield and growth.

Revenue Profitability And Efficiency

The trust reported revenue of £107.1 million (GBp) for the period, with net income of £104.3 million (GBp), reflecting efficient cost management and a high-yield portfolio. Operating cash flow stood at £32.7 million (GBp), underscoring its ability to generate liquidity from investments. The absence of capital expenditures aligns with its focus on equity holdings rather than operational assets.

Earnings Power And Capital Efficiency

The trust’s earnings power is driven by its dividend-focused portfolio, with diluted EPS data currently unavailable. Its capital efficiency is evident in its ability to sustain a dividend per share of 1.825 GBp, supported by selective investments in high-quality, income-generating equities. The lack of total debt further enhances its financial flexibility.

Balance Sheet And Financial Health

The trust maintains a robust balance sheet, with cash and equivalents of £15.6 million (GBp) and no debt, ensuring stability. Its closed-end structure eliminates leverage concerns, while its diversified holdings reduce sector-specific risks. The absence of debt underscores its conservative financial approach.

Growth Trends And Dividend Policy

The trust prioritizes income growth, with a dividend yield reflecting its focus on high-yielding equities. Its long-term capital appreciation strategy is complemented by consistent dividend payouts, appealing to income-focused investors. The dividend per share of 1.825 GBp demonstrates its commitment to shareholder returns.

Valuation And Market Expectations

With a market cap of £78.98 million (GBp) and a low beta of 0.086, the trust is positioned as a defensive investment. Its valuation reflects investor confidence in its income-generating capability and stable portfolio. Market expectations likely center on sustained dividend performance and modest capital growth.

Strategic Advantages And Outlook

The trust’s strategic advantages include its diversified FTSE 100 exposure, active management, and income-centric approach. Its outlook remains positive, supported by the UK’s dividend culture and the trust’s ability to identify undervalued yield opportunities. Potential risks include macroeconomic volatility impacting equity markets.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount