investorscraft@gmail.com

Intrinsic ValueCT UK High Income Ord (CHI.L)

Previous Close£113.00
Intrinsic Value
Upside potential
Previous Close
£113.00

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

CT UK High Income Trust Plc is a closed-end investment trust focused on delivering shareholder returns through dividends and capital appreciation. The trust primarily invests in UK equities and equity-related securities across various market capitalizations, targeting income generation with growth potential. Operating in the competitive asset management sector, it differentiates itself by emphasizing high-income strategies within the UK market, appealing to income-focused investors seeking exposure to domestic equities. The trust's portfolio is structured to balance yield and growth, leveraging the UK's diverse economic landscape. Its market position is reinforced by a disciplined investment approach, targeting companies with strong cash flows and dividend-paying capabilities. As part of the broader financial services sector, the trust benefits from the stability of UK equities while navigating market volatility through selective stock-picking and risk management.

Revenue Profitability And Efficiency

For FY 2024, the trust reported revenue of 12.7 million GBp and net income of 11.2 million GBp, reflecting a strong profitability margin. The diluted EPS stood at 0.0978 GBp, indicating efficient earnings distribution. Operating cash flow was 4.6 million GBp, with no capital expenditures, highlighting a lean operational structure focused on income generation rather than capital-intensive activities.

Earnings Power And Capital Efficiency

The trust demonstrates solid earnings power, with net income closely tracking revenue, suggesting effective cost management. Its capital efficiency is evident in the absence of capital expenditures, allowing for greater allocation to income-generating assets. The focus on UK equities provides a stable earnings base, though market fluctuations may impact performance.

Balance Sheet And Financial Health

The trust maintains a conservative balance sheet with 1.1 million GBp in cash and equivalents, offset by 15.3 million GBp in total debt. This leverage is manageable given the income-focused strategy, but investors should monitor debt levels relative to asset performance. The absence of significant capital expenditures supports financial flexibility.

Growth Trends And Dividend Policy

The trust emphasizes dividend distribution, with a dividend per share of 5.79 GBp, aligning with its high-income objective. Growth trends are tied to UK equity performance, which may fluctuate with economic conditions. The dividend policy is a key attraction for income-seeking investors, though capital growth prospects remain secondary.

Valuation And Market Expectations

With a market cap of approximately 116.6 million GBp and a beta of 0.83, the trust is perceived as less volatile than the broader market. Valuation metrics reflect its income-focused strategy, with investors likely pricing in stable dividend yields rather than aggressive growth. Market expectations are anchored to UK equity performance and dividend sustainability.

Strategic Advantages And Outlook

The trust's strategic advantage lies in its focused UK equity portfolio and income-oriented approach, catering to a niche investor base. The outlook depends on UK market conditions and the trust's ability to maintain dividend payouts. While not immune to macroeconomic risks, its disciplined investment strategy positions it well for steady income generation.

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