investorscraft@gmail.com

Intrinsic ValueAthelney Trust plc (ATY.L)

Previous Close£130.00
Intrinsic Value
Upside potential
Previous Close
£130.00

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

Athelney Trust plc is a UK-focused closed-end equity mutual fund managed by Chelverton Asset Management, specializing in small-cap investments with market capitalizations below £300m. The fund targets undervalued companies with steady profit and dividend growth but low market ratings, as well as firms trading below their tangible asset values. Its diversified sector approach and benchmark against the FTSE Small Cap Index position it as a niche player in the UK small-cap equity space. The trust’s strategy emphasizes value investing, leveraging market inefficiencies to identify overlooked opportunities. Unlike broader asset managers, Athelney’s concentrated focus on small-caps provides differentiated exposure, though it carries higher volatility and liquidity risks. Its long-standing presence since 1994 lends credibility, but its performance is closely tied to the cyclicality of UK small-cap equities.

Revenue Profitability And Efficiency

Athelney Trust reported negative revenue and net income of -168,748 GBp and -283,144 GBp, respectively, reflecting challenges in its investment portfolio. The diluted EPS of -0.13 GBp further underscores underperformance, though the absence of capital expenditures and debt suggests a lean operational structure. Operating cash flow of 80,718 GBp indicates some liquidity generation despite earnings pressure.

Earnings Power And Capital Efficiency

The trust’s negative earnings highlight short-term headwinds, but its focus on undervalued assets may yield long-term gains if market conditions improve. With no debt and minimal cash holdings (43,669 GBp), capital efficiency hinges on portfolio selection and dividend sustainability, which remains a priority with a 9.9 GBp per share payout.

Balance Sheet And Financial Health

Athelney maintains a debt-free balance sheet, with cash reserves of 43,669 GBp providing modest liquidity. The absence of leverage reduces financial risk, but the trust’s small market cap (3.56m GBp) and reliance on portfolio performance introduce volatility. Its financial health is closely tied to UK small-cap market dynamics.

Growth Trends And Dividend Policy

Recent performance reflects pressure on small-cap valuations, but the trust’s dividend policy (9.9 GBp per share) signals commitment to income generation. Growth prospects depend on a rebound in UK small-caps and successful value realization in its holdings. The fund’s long-term strategy prioritizes steady dividends over aggressive expansion.

Valuation And Market Expectations

With a beta of 0.28, Athelney exhibits lower volatility than the broader market, but its niche focus limits comparability. The trust’s valuation is driven by its portfolio’s underlying assets, with market expectations likely tempered by recent negative earnings and small-cap sector challenges.

Strategic Advantages And Outlook

Athelney’s value-oriented approach and disciplined dividend policy provide stability, but its outlook is contingent on UK small-cap recovery. The trust’s lean structure and experienced management are strengths, though macroeconomic uncertainty and sector-specific risks remain key watchpoints.

Sources

Company description, financial data provided

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