investorscraft@gmail.com

Intrinsic ValueCT UK High Income B Share Ord (CHIB.L)

Previous Close£114.00
Intrinsic Value
Upside potential
Previous Close
£114.00

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, primarily by investing in UK equities and equity-related securities. The trust targets a diversified portfolio across market capitalizations, emphasizing income generation while maintaining growth potential. Operating within the competitive asset management sector, it distinguishes itself through a disciplined investment approach, leveraging the UK equity market's opportunities. Its strategy appeals to income-seeking investors, positioning it as a reliable vehicle for exposure to UK corporate earnings and dividend streams. The trust's Edinburgh base provides proximity to a robust financial ecosystem, enhancing its market intelligence and execution capabilities. By concentrating on UK equities, it taps into domestic economic trends while mitigating some currency risks associated with global investments. Its closed-end structure allows for stable capital deployment, avoiding the liquidity pressures of open-ended funds.

Revenue Profitability And Efficiency

For FY 2024, the trust reported revenue of £12.7 million and net income of £11.2 million, reflecting efficient cost management and a focus on income-generating assets. The diluted EPS of 9.78p underscores its ability to translate investment returns into shareholder value. Operating cash flow of £4.6 million indicates steady liquidity from portfolio activities, supporting dividend commitments.

Earnings Power And Capital Efficiency

The trust’s earnings power is driven by its UK equity portfolio, with a beta of 0.70 suggesting lower volatility relative to the broader market. Its capital efficiency is evident in the alignment of investment income with shareholder distributions, though leverage of £15.3 million introduces moderate financial risk.

Balance Sheet And Financial Health

With £1.1 million in cash and equivalents against £15.3 million in total debt, the trust maintains a leveraged but manageable position. The absence of capital expenditures highlights its pure investment focus, with liquidity primarily directed toward portfolio adjustments and dividends.

Growth Trends And Dividend Policy

The trust’s dividend per share of 5.79p reflects its income-oriented mandate. Growth is tied to UK equity performance, with capital returns supplementing dividend yields. Its closed-end structure provides stability, but reliance on market conditions may limit aggressive growth.

Valuation And Market Expectations

At a market cap of £116.5 million, the trust trades at a premium to NAV, indicating investor confidence in its income strategy. The below-market beta suggests defensive positioning, appealing to risk-averse income investors.

Strategic Advantages And Outlook

The trust’s focus on UK equities offers niche exposure, while its income focus aligns with long-term investor demand. Market volatility and interest rate fluctuations pose risks, but its disciplined approach supports resilience. The outlook hinges on UK economic recovery and dividend sustainability.

Sources

Company filings, London Stock Exchange data

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