investorscraft@gmail.com

Intrinsic ValueMurray International Trust PLC (MYI.L)

Previous Close£338.50
Intrinsic Value
Upside potential
Previous Close
£338.50

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

Murray International Trust PLC is a globally diversified closed-end equity mutual fund managed by Aberdeen Fund Managers Limited, targeting public equity markets across all sectors and market capitalizations. The fund employs a top-down fundamental analysis approach, emphasizing value, performance, and macroeconomic factors to construct its portfolio. Its benchmark is a composite of 40% FTSE World UK Index and 60% FTSE World ex UK Index, reflecting its balanced geographic exposure. The trust operates in the competitive asset management sector, leveraging Aberdeen’s expertise to deliver long-term capital growth and income. Its diversified strategy mitigates sector-specific risks while capturing global opportunities, appealing to investors seeking stable returns. With a history dating back to 1907, the fund has established credibility in the UK investment trust market, though it faces competition from both passive and active management alternatives.

Revenue Profitability And Efficiency

For the fiscal year ending December 2024, Murray International Trust reported revenue of 136,082,000 GBp and net income of 126,707,000 GBp, reflecting strong profitability. The diluted EPS stood at 0.21 GBp, while operating cash flow was 62,940,000 GBp, indicating efficient cash generation. The absence of capital expenditures suggests a lean operational model focused on portfolio management rather than physical asset investments.

Earnings Power And Capital Efficiency

The trust demonstrates solid earnings power, with net income closely tracking revenue, highlighting effective cost management. The lack of total debt enhances capital efficiency, allowing returns to flow directly to shareholders. The fund’s operating cash flow supports its dividend policy, reinforcing its ability to sustain payouts without leveraging.

Balance Sheet And Financial Health

Murray International Trust maintains a robust balance sheet, with cash and equivalents of 8,732,000 GBp and no debt, underscoring its financial stability. The absence of leverage reduces risk, while the fund’s liquidity position ensures flexibility for opportunistic investments or shareholder distributions.

Growth Trends And Dividend Policy

The trust’s growth is tied to global equity performance, with its diversified portfolio mitigating regional volatility. A dividend per share of 11.8 GBp reflects its income-focused strategy, appealing to yield-seeking investors. The fund’s long-term track record suggests resilience, though its growth is inherently linked to broader market conditions.

Valuation And Market Expectations

With a market cap of approximately 1.62 billion GBp and a beta of 0.626, the trust is perceived as less volatile than the broader market. Investors likely value its steady income and conservative risk profile, though its premium/discount to NAV will influence valuation dynamics.

Strategic Advantages And Outlook

Murray International Trust benefits from Aberdeen’s seasoned management and a time-tested investment approach. Its global diversification and income focus position it well in uncertain markets. However, competition from low-cost ETFs and shifting investor preferences toward passive strategies pose challenges. The trust’s ability to adapt while maintaining its dividend appeal will be critical for future performance.

Sources

Company filings, London Stock Exchange data

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