investorscraft@gmail.com

Intrinsic ValueChelverton UK Dividend Trust PLC (SDV.L)

Previous Close£136.00
Intrinsic Value
Upside potential
Previous Close
£136.00

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

Chelverton UK Dividend Trust PLC is a specialized open-ended equity mutual fund focused on UK small-cap companies with market capitalizations below £500 million. Managed by Chelverton Asset Management, the fund targets dividend-paying equities across diversified sectors, aiming to provide income and capital appreciation. Its niche focus on small-cap dividend stocks differentiates it from broader UK equity funds, appealing to investors seeking exposure to undervalued, high-yield opportunities in the UK market. The fund’s strategy leverages Chelverton’s expertise in identifying resilient small-cap businesses with sustainable payouts, positioning it as a unique vehicle for income-oriented investors. Despite its concentrated approach, the fund maintains sector diversification to mitigate risks associated with individual industries. Its long-standing presence since 1999 underscores its established track record in navigating the volatile small-cap segment.

Revenue Profitability And Efficiency

The fund reported revenue of £1.63 million but a marginal net loss of £4,000, reflecting challenges in a volatile small-cap environment. Diluted EPS stood at -0.0002 GBp, indicating minimal earnings pressure. Operating cash flow was robust at £2.15 million, suggesting effective liquidity management despite the slight net loss. The absence of capital expenditures aligns with its equity-focused strategy, emphasizing portfolio returns over physical investments.

Earnings Power And Capital Efficiency

The fund’s earnings power appears constrained, with negative net income and diluted EPS. However, its dividend per share of 12.9 GBp highlights a commitment to income distribution, likely supported by portfolio yield rather than net profitability. The fund’s reliance on dividend-paying small-caps suggests a focus on capital efficiency through selective stock picking rather than operational leverage.

Balance Sheet And Financial Health

The fund holds £87,000 in cash and equivalents against £18.58 million in total debt, indicating leveraged positioning. The debt load may reflect strategic borrowing to enhance returns, though it introduces financial risk. With no capital expenditures, liquidity hinges on portfolio performance and dividend inflows, requiring careful monitoring of small-cap market conditions.

Growth Trends And Dividend Policy

The fund’s growth is tied to UK small-cap performance, which can be cyclical. Its 12.9 GBp dividend per share underscores an income-centric approach, though sustainability depends on underlying portfolio health. The lack of earnings growth in the reported period suggests reliance on yield rather than capital appreciation, aligning with its dividend-focused mandate.

Valuation And Market Expectations

With a market cap of £31.6 million and a beta of 0.845, the fund is moderately sensitive to market movements. Its valuation reflects investor confidence in its small-cap dividend strategy, though the negative earnings may weigh on sentiment. The dividend yield remains a key attraction, balancing risks associated with small-cap volatility.

Strategic Advantages And Outlook

The fund’s strategic edge lies in Chelverton’s small-cap expertise and its focus on high-yield opportunities. However, macroeconomic headwinds and UK market volatility pose challenges. Its outlook hinges on the resilience of its portfolio companies and the broader small-cap dividend landscape, requiring adaptive management to sustain investor returns.

Sources

Company filings, London Stock Exchange data

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