investorscraft@gmail.com

Intrinsic ValueShires Income Plc (SHRS.L)

Previous Close£318.00
Intrinsic Value
Upside potential
Previous Close
£318.00

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

Shires Income PLC is a UK-focused closed-ended equity mutual fund managed by Aberdeen Fund Managers, targeting income generation through diversified sector investments. The fund employs a fundamental, bottom-up stock-picking strategy, emphasizing factors such as management quality, financial health, and corporate governance. Its portfolio primarily consists of ordinary, convertible, and preference shares, benchmarked against the FTSE All-Share Index (Total Return). Operating in the competitive asset management sector, Shires Income distinguishes itself with a long-standing history, having been established in 1929, and a disciplined approach to income-focused equity investments. The fund caters to investors seeking stable dividend yields while maintaining exposure to UK equities, positioning it as a niche player in the income fund segment. Its market position is reinforced by Aberdeen’s stewardship, though performance remains subject to broader UK equity market conditions and interest rate environments.

Revenue Profitability And Efficiency

Shires Income reported revenue of 681,000 GBp for FY 2024, alongside a net loss of 1,472,000 GBp, reflecting challenges in its investment performance. The diluted EPS stood at -0.0428 GBp, indicating pressure on profitability. However, operating cash flow was positive at 4,201,000 GBp, suggesting effective liquidity management despite the net income shortfall. The absence of capital expenditures aligns with its asset-light operational model.

Earnings Power And Capital Efficiency

The fund’s negative earnings highlight current headwinds, likely tied to market volatility or underperforming holdings. Its capital efficiency is underscored by a dividend payout of 14.4 GBp per share, demonstrating a commitment to income distribution despite earnings challenges. The fund’s ability to generate positive operating cash flow indicates resilience in maintaining liquidity for shareholder returns.

Balance Sheet And Financial Health

Shires Income holds 1,675,000 GBp in cash and equivalents, providing a liquidity buffer against its 18,963,000 GBp total debt. The debt level, while notable, is manageable given the fund’s income-generating focus and operational structure. The absence of capital expenditures further supports financial stability, though leverage remains a factor for monitoring.

Growth Trends And Dividend Policy

The fund’s growth is tied to UK equity performance, with recent trends showing pressure on earnings. Despite this, its dividend policy remains robust, with a 14.4 GBp per share payout, appealing to income-focused investors. Future growth will depend on market recovery and the fund’s stock selection efficacy.

Valuation And Market Expectations

With a market cap of approximately 105.4 million GBp and a beta of 1.21, Shires Income exhibits higher volatility relative to the market. Investors likely price in expectations of income stability and potential recovery in UK equities, though current valuation reflects earnings challenges.

Strategic Advantages And Outlook

Shires Income benefits from Aberdeen’s management expertise and a long-term track record in income investing. Its focus on UK equities and disciplined stock selection provides a niche appeal. The outlook hinges on UK market conditions, with potential upside from dividend sustainability and selective equity opportunities.

Sources

Company filings, LSE disclosures

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