investorscraft@gmail.com

Intrinsic ValueFranklin Universal Trust (FT)

Previous Close$8.12
Intrinsic Value
Upside potential
Previous Close
$8.12

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

Franklin Universal Trust (FT) is a closed-end investment company primarily focused on generating income through a diversified portfolio of fixed-income securities and equities. The trust operates in the financial services sector, leveraging its expertise in credit analysis and portfolio management to deliver stable returns to shareholders. Its core revenue model relies on interest income from debt securities and dividends from equity holdings, supplemented by capital appreciation opportunities. FT distinguishes itself through a conservative investment approach, targeting high-quality assets with lower volatility, which appeals to income-focused investors. The trust competes in a crowded market of fixed-income funds but maintains relevance by emphasizing liquidity and risk-adjusted returns. Its market positioning is further strengthened by its affiliation with Franklin Templeton, a globally recognized asset manager, which provides access to broader investment resources and research capabilities.

Revenue Profitability And Efficiency

For FY 2024, Franklin Universal Trust reported revenue of $34.97 million, with net income of $34.15 million, reflecting strong profitability. The diluted EPS of $1.36 indicates efficient earnings distribution across its 25.13 million outstanding shares. Operating cash flow stood at $7.41 million, while capital expenditures were negligible, underscoring the trust's asset-light operational model and focus on financial efficiency.

Earnings Power And Capital Efficiency

The trust demonstrates robust earnings power, with net income closely aligning with revenue, suggesting minimal operational overhead. Its capital efficiency is evident in the absence of significant capital expenditures, allowing nearly all generated income to flow through to shareholders. The high net income-to-revenue ratio highlights effective cost management and a lean operational structure.

Balance Sheet And Financial Health

FT's balance sheet shows $54,800 in cash and equivalents, alongside $60 million in total debt, indicating a leveraged position. However, the trust's consistent profitability and income-generating ability mitigate liquidity risks. The absence of capital expenditures further supports financial stability, as cash flows are primarily directed toward debt servicing and shareholder returns.

Growth Trends And Dividend Policy

Growth trends appear steady, with revenue and net income closely matched, reflecting stable performance. The trust maintains a dividend policy with a $0.51 per share payout, appealing to income-seeking investors. Given its focus on fixed-income securities, future growth is likely tied to interest rate environments and credit market conditions rather than aggressive expansion.

Valuation And Market Expectations

The trust's valuation is influenced by its income-generating capabilities and market perception of fixed-income assets. With a disciplined investment approach and affiliation with Franklin Templeton, FT is positioned to meet investor expectations for reliable returns, though its performance remains sensitive to broader interest rate trends.

Strategic Advantages And Outlook

FT's strategic advantages include its conservative portfolio strategy and institutional backing, which enhance credibility and access to investment opportunities. The outlook remains stable, with performance hinging on credit market conditions. Its ability to sustain dividends and manage leverage will be critical in maintaining investor confidence amid economic fluctuations.

Sources

10-K filing, Franklin Templeton investor materials

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