investorscraft@gmail.com

Intrinsic ValueThe City of London Investment Trust plc (CTY.L)

Previous Close£549.00
Intrinsic Value
Upside potential
Previous Close
£549.00

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

The City of London Investment Trust plc is a UK-focused closed-ended equity mutual fund managed by Henderson Investment Funds Limited, targeting dividend-paying growth stocks across diversified sectors. With a history dating back to 1860, the fund employs fundamental analysis to select companies with strong balance sheets, robust cash flows, and upside potential, benchmarking against the AIC UK Growth & Income sector. Its strategy emphasizes income generation through a portfolio of high-quality UK equities, appealing to investors seeking steady dividend yields and long-term capital appreciation. The trust’s market position is reinforced by its long-standing reputation, disciplined investment approach, and alignment with the UK equity market’s income-oriented segment. As a constituent of the London Stock Exchange, it serves as a core holding for income-focused portfolios, leveraging Henderson’s expertise in UK equities to navigate market cycles while maintaining a focus on sustainable payouts.

Revenue Profitability And Efficiency

For the fiscal year ending June 2024, the trust reported revenue of £310.57 million (GBp) and net income of £297.42 million (GBp), reflecting efficient cost management and a focus on high-quality dividend-paying stocks. The diluted EPS of 0.59 (GBp) underscores its ability to generate earnings from its UK equity portfolio, though operating cash flow and capital expenditure data were unavailable for deeper analysis.

Earnings Power And Capital Efficiency

The trust’s earnings power is driven by its dividend-focused strategy, with a dividend per share of 21.12 (GBp), highlighting its commitment to income distribution. Its capital efficiency is evident in its ability to generate consistent net income relative to its market cap of approximately £2.33 billion, though further details on return metrics like ROE or ROA are unavailable.

Balance Sheet And Financial Health

The trust maintains a conservative financial structure, with total debt of £155.30 million (GBp) against a market cap of £2.33 billion, suggesting manageable leverage. Cash and equivalents were not disclosed, limiting a full assessment of liquidity, but its long-term stability is supported by its diversified equity holdings and income-generating focus.

Growth Trends And Dividend Policy

The trust’s growth is tied to the performance of UK dividend-paying equities, with its dividend policy being a key attraction for investors. Its consistent dividend payouts, such as the 21.12 (GBp) per share for FY2024, reflect its income-oriented mandate, though sector-wide challenges like UK economic volatility could influence future growth trends.

Valuation And Market Expectations

With a beta of 0.96, the trust exhibits slightly lower volatility than the broader market, aligning with its defensive equity focus. Its valuation reflects investor confidence in its income-generating capability, though specific multiples like P/E or P/B were unavailable for deeper analysis.

Strategic Advantages And Outlook

The trust’s strategic advantages include its long-term track record, Henderson’s management expertise, and a focus on resilient UK equities. While macroeconomic uncertainties in the UK pose risks, its income-focused strategy positions it well for investors prioritizing dividends, assuming stable market conditions.

Sources

Company description, financial data provided, and Bloomberg for beta.

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