investorscraft@gmail.com

Intrinsic ValueThe Edinburgh Investment Trust plc (EDIN.L)

Previous Close£796.00
Intrinsic Value
Upside potential
Previous Close
£796.00

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 Edinburgh Investment Trust plc is a UK-focused closed-ended equity mutual fund managed by Majedie Asset Management, targeting dividend-paying growth stocks across diversified sectors. Its investment strategy emphasizes long-term capital appreciation and income generation, benchmarked against the FTSE All-Share Index. The trust’s portfolio is structured to balance defensive holdings with selective growth opportunities, leveraging Majedie’s fundamental research capabilities to identify undervalued or high-potential UK equities. Operating in the competitive asset management sector, the trust differentiates itself through a disciplined, income-oriented approach, appealing to investors seeking stable returns in the UK market. Its historical longevity, dating back to 1889, underscores its resilience and adaptability across market cycles. The fund’s sector-agnostic strategy allows flexibility in capital allocation, though its performance remains closely tied to broader UK economic conditions and equity market trends.

Revenue Profitability And Efficiency

For FY 2024, the trust reported revenue of 133.2 million GBp and net income of 131.7 million GBp, reflecting efficient cost management and a focus on high-quality dividend-paying equities. The diluted EPS of 0.82 GBp indicates steady earnings generation, supported by a robust operating cash flow of 151.0 million GBp. With no capital expenditures, the trust maintains a lean operational structure, prioritizing shareholder returns.

Earnings Power And Capital Efficiency

The trust’s earnings power is driven by its ability to selectively invest in UK equities with strong dividend profiles, yielding consistent income. Its capital efficiency is evident in the alignment of operating cash flow with net income, suggesting minimal leakage in earnings conversion. The absence of capital expenditures further underscores its focus on liquidity and distributable returns.

Balance Sheet And Financial Health

The trust holds 36.3 million GBp in cash and equivalents against total debt of 120.0 million GBp, indicating a conservative leverage profile. Its financial health is supported by a diversified equity portfolio and a long-term investment horizon, mitigating short-term liquidity risks. The debt level appears manageable relative to its market cap of 1.15 billion GBp.

Growth Trends And Dividend Policy

The trust’s growth is tied to UK equity performance, with a dividend per share of 28.2 GBp reflecting its income-focused mandate. Its historical dividend consistency aligns with its strategy of prioritizing shareholder returns, though future growth may depend on broader market conditions and the fund’s ability to identify high-yield opportunities.

Valuation And Market Expectations

With a beta of 0.684, the trust exhibits lower volatility than the broader market, appealing to risk-averse investors. Its valuation reflects a balance between income stability and growth potential, though its premium/discount to NAV will influence investor sentiment. Market expectations likely hinge on UK economic recovery and dividend sustainability.

Strategic Advantages And Outlook

The trust’s strategic advantages include its experienced management, long-term track record, and focus on dividend resilience. Its outlook remains cautiously optimistic, contingent on UK equity market performance and the fund’s ability to navigate inflationary or recessionary pressures. The closed-ended structure provides stability, but sector concentration risks persist.

Sources

Company filings, London Stock Exchange data, Bloomberg

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