investorscraft@gmail.com

Intrinsic ValueAlliance Witan Ord (ALW.L)

Previous Close£1,256.00
Intrinsic Value
Upside potential
Previous Close
£1,256.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Alliance Witan Plc is a UK-based closed-end investment trust specializing in global equity portfolios, offering investors diversified exposure at a competitive cost. Operating in the asset management sector, the trust leverages a multi-manager approach to optimize returns across geographies and industries. Its structure as an investment trust allows for long-term capital growth and income generation, distinguishing it from open-ended funds by providing stability through fixed capital. The trust’s market position is reinforced by its cost efficiency and strategic asset allocation, appealing to investors seeking global diversification without the volatility of direct equity holdings. With a focus on shareholder value, Alliance Witan maintains a disciplined investment strategy, balancing growth and income while mitigating risk through broad sector exposure. Its established presence on the London Stock Exchange underscores its credibility in the financial services landscape.

Revenue Profitability And Efficiency

Alliance Witan reported revenue of £519.4 million (GBp) for the period, with net income reaching £490.7 million (GBp), reflecting strong profitability. The diluted EPS of 1.58 GBp indicates efficient earnings distribution. Operating cash flow stood at £37.4 million (GBp), while capital expenditures were minimal at -£4.9 million (GBp), highlighting the trust’s lean operational model and focus on liquidity.

Earnings Power And Capital Efficiency

The trust demonstrates robust earnings power, with net income closely tracking revenue, suggesting effective cost management. The absence of significant capital expenditures underscores its capital-light structure, allowing for higher returns on invested capital. The dividend payout of 26.7 GBp per share further reflects its ability to generate sustainable income for shareholders.

Balance Sheet And Financial Health

Alliance Witan maintains a solid balance sheet, with cash and equivalents of £182.7 million (GBp) providing liquidity. Total debt of £359.5 million (GBp) is manageable relative to its market capitalization of £4.69 billion (GBp), indicating a conservative leverage profile. The trust’s financial health is further supported by its stable cash flow generation.

Growth Trends And Dividend Policy

The trust’s growth is driven by its global equity portfolio, benefiting from diversified market exposure. Its consistent dividend policy, with a payout of 26.7 GBp per share, aligns with its income-focused strategy. The long-term capital appreciation potential, coupled with income generation, positions it favorably for investors seeking balanced returns.

Valuation And Market Expectations

With a market capitalization of £4.69 billion (GBp) and a beta of 0.82, Alliance Witan is perceived as a relatively stable investment within the asset management sector. The trust’s valuation reflects its steady earnings and dividend yield, with market expectations centered on sustained global equity performance and cost efficiency.

Strategic Advantages And Outlook

Alliance Witan’s multi-manager approach and cost-efficient structure provide a competitive edge in the asset management space. Its global diversification mitigates regional risks, while the closed-end format ensures capital stability. The outlook remains positive, supported by disciplined investment strategies and a focus on shareholder returns in varying market conditions.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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