investorscraft@gmail.com

Intrinsic ValueEdinburgh Worldwide Investment Trust plc (EWI.L)

Previous Close£225.50
Intrinsic Value
Upside potential
Previous Close
£225.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Edinburgh Worldwide Investment Trust plc is a closed-ended equity mutual fund managed by Baillie Gifford & Co Ltd, focusing on global small-cap growth stocks with market capitalizations below $5 billion. The fund targets high-growth potential companies across diversified sectors, leveraging Baillie Gifford’s expertise in identifying innovative and disruptive businesses. Its benchmark, the MSCI All Countries World Index, provides a broad market context, though the fund’s concentrated small-cap approach differentiates it from passive alternatives. Operating since 1998, the trust has established itself as a niche player in the UK investment trust landscape, appealing to investors seeking long-term capital appreciation through exposure to emerging global growth stories. The fund’s strategy emphasizes high-conviction stock selection, often with a multi-year horizon, aligning with Baillie Gifford’s reputation for patient, research-driven investing. Its sector-agnostic approach allows flexibility to capitalize on trends in technology, healthcare, and other high-growth industries, positioning it as a specialized vehicle for investors comfortable with higher volatility in pursuit of outsized returns.

Revenue Profitability And Efficiency

The trust reported revenue of 78.9 million GBp and net income of 71.7 million GBp for the period, reflecting its focus on capital appreciation rather than income generation. With no dividend distribution, the fund reinvests gains to compound growth, supported by a diluted EPS of 0.19 GBp. Operating cash flow was negative at -11.0 million GBp, likely due to portfolio rebalancing or investment outflows, though the absence of debt mitigates liquidity concerns.

Earnings Power And Capital Efficiency

Edinburgh Worldwide’s earnings derive entirely from portfolio performance, with no leverage (total debt: 0 GBp) and 22.8 million GBp in cash equivalents providing flexibility. The fund’s small-cap focus amplifies both upside potential and volatility, as seen in its beta of 0.755, which suggests moderate correlation to broader markets. Its capital efficiency hinges on stock-picking acumen, given the high-growth, high-risk nature of its holdings.

Balance Sheet And Financial Health

The trust maintains a clean balance sheet with no debt and 22.8 million GBp in cash, ensuring liquidity for opportunistic investments or shareholder redemptions. Its financial health is tied to market conditions, given the equity-heavy portfolio, but the absence of leverage reduces downside risk. The fund’s closed-ended structure provides stability by avoiding forced asset sales during market downturns.

Growth Trends And Dividend Policy

Growth is driven entirely by NAV appreciation, with no dividends paid, aligning with its small-cap growth mandate. The fund’s long-term performance will depend on its ability to identify winners in volatile small-cap markets. Shareholder returns are thus contingent on capital gains, making the trust suitable for investors with longer horizons and higher risk tolerance.

Valuation And Market Expectations

With a market cap of ~586.7 million GBp, the trust trades at a premium or discount to NAV, a key metric for closed-end funds. Its valuation reflects investor confidence in Baillie Gifford’s growth-focused strategy and the potential of its small-cap holdings. The moderate beta suggests expectations of differentiated returns relative to broader indices.

Strategic Advantages And Outlook

The trust’s primary advantage lies in Baillie Gifford’s proven growth investing framework and its exclusive small-cap focus. However, rising interest rates and economic uncertainty could pressure high-growth valuations. The outlook hinges on the managers’ ability to navigate market cycles while maintaining conviction in their high-growth portfolio selections.

Sources

Company description, financials, and market data sourced from publicly disclosed fund reports and London Stock Exchange filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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