investorscraft@gmail.com

Intrinsic ValueThe Diverse Income Trust plc (DIVI.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

The Diverse Income Trust plc is a UK-focused closed-ended equity mutual fund managed by Miton Trust Managers Limited, targeting income generation through diversified investments across all market capitalizations, with a strategic emphasis on small and mid-cap companies. Operating within the financial services sector, the fund leverages a long-term investment approach to capitalize on undervalued opportunities in the UK public equity markets. Its portfolio spans multiple industries, providing resilience against sector-specific downturns while optimizing yield potential. The trust’s market position is strengthened by its active management strategy, which seeks to balance income stability with capital appreciation, appealing to investors seeking consistent returns in a volatile market environment. By focusing on UK equities, the fund differentiates itself from broader global income funds, offering localized expertise and reduced currency risk for domestic investors. Its emphasis on smaller companies provides access to higher-growth opportunities often overlooked by larger funds, enhancing its competitive edge in the income-focused asset management space.

Revenue Profitability And Efficiency

For the fiscal year ending May 2024, the trust reported revenue of 43.01 million GBp and net income of 41.95 million GBp, reflecting efficient cost management and a strong focus on income-generating assets. The diluted EPS of 0.12 GBp underscores its ability to translate investment returns into shareholder value. Operating cash flow of 12.1 million GBp indicates healthy liquidity, supporting dividend commitments without reliance on debt.

Earnings Power And Capital Efficiency

The trust demonstrates solid earnings power, with its net income closely aligning with revenue, suggesting minimal leakage from operating expenses. The absence of debt and capital expenditures highlights a capital-efficient structure, allowing nearly all generated income to be reinvested or distributed. Its focus on dividend-paying equities enhances cash flow stability, critical for sustaining its 4.3 GBp dividend per share.

Balance Sheet And Financial Health

The trust maintains a robust balance sheet, with 17.03 million GBp in cash and equivalents and no debt, ensuring financial flexibility. This conservative leverage profile mitigates risk, particularly in volatile markets. The lack of debt obligations allows the trust to prioritize shareholder returns and opportunistic investments without liquidity constraints.

Growth Trends And Dividend Policy

The trust’s growth is tied to UK equity performance, with its small- and mid-cap bias offering potential for higher returns. Its dividend policy, yielding 4.3 GBp per share, reflects a commitment to income generation, appealing to yield-seeking investors. The consistency of its payouts, supported by strong cash flow, reinforces its reliability in the income trust segment.

Valuation And Market Expectations

With a market cap of approximately 234 million GBp and a beta of 0.97, the trust trades in line with market volatility, offering a balanced risk-reward profile. Its valuation reflects investor confidence in its income strategy and UK market exposure, though broader economic conditions may influence future performance.

Strategic Advantages And Outlook

The trust’s strategic advantages lie in its focused UK equity mandate and active management, which positions it to capitalize on domestic opportunities. Its outlook remains tied to UK economic recovery and small-cap performance, with its income focus providing stability. Continued emphasis on diversification and yield optimization should sustain its appeal to income-oriented investors.

Sources

Company description, financial data, and market metrics sourced from publicly available disclosures and London Stock Exchange filings.

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