investorscraft@gmail.com

Intrinsic ValueScottish Mortgage Investment Trust PLC (SMT.L)

Previous Close£1,255.50
Intrinsic Value
Upside potential
Previous Close
£1,255.50

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

Scottish Mortgage Investment Trust PLC is a prominent closed-ended equity mutual fund managed by Baillie Gifford & Co, focusing on global public equity markets. The fund targets growth stocks across diversified sectors, emphasizing companies with strong management, competitive positioning, and robust sales and margin prospects. Its investment strategy benchmarks against the FTSE All World Index, reflecting a broad, growth-oriented approach. With a history dating back to 1909, the trust has established itself as a long-term investor in innovative and high-growth companies, often with significant exposure to technology and disruptive industries. The fund's portfolio is designed to capitalize on secular growth trends, positioning it as a key player in the asset management sector. Its market position is reinforced by a disciplined valuation framework and a focus on companies with sustainable competitive advantages, making it a preferred choice for investors seeking growth exposure.

Revenue Profitability And Efficiency

For the fiscal year ending March 2024, Scottish Mortgage reported revenue of 1,445.7 million GBp and net income of 1,365.96 million GBp, reflecting strong profitability. The diluted EPS stood at 0.97 GBp, indicating efficient earnings generation. However, the operating cash flow was negative at -62.39 million GBp, suggesting potential liquidity challenges or strategic reinvestment activities. The absence of capital expenditures highlights the fund's focus on financial asset investments rather than physical assets.

Earnings Power And Capital Efficiency

The trust's earnings power is evident in its net income of 1,365.96 million GBp, supported by a diversified portfolio of growth stocks. The fund's capital efficiency is underscored by its ability to generate substantial returns without significant capital expenditures, relying instead on strategic equity investments. The negative operating cash flow may indicate reinvestment or portfolio rebalancing, but the overall earnings capacity remains robust.

Balance Sheet And Financial Health

Scottish Mortgage's balance sheet shows cash and equivalents of 123.76 million GBp against total debt of 1,644.46 million GBp, indicating a leveraged position. The fund's financial health is supported by its substantial market capitalization of 11.61 billion GBp, providing a solid equity base. The debt level, while significant, is manageable given the trust's asset base and income-generating capacity.

Growth Trends And Dividend Policy

The trust has demonstrated strong growth trends, with a focus on high-growth equities. Its dividend policy, reflected in a dividend per share of 4.24 GBp, aligns with its strategy of providing returns to shareholders while reinvesting in growth opportunities. The fund's long-term growth orientation suggests continued emphasis on capital appreciation over high dividend payouts.

Valuation And Market Expectations

With a market capitalization of 11.61 billion GBp and a beta of 1.03, Scottish Mortgage is valued as a growth-oriented investment trust with market-aligned risk. The fund's valuation reflects investor confidence in its ability to identify and capitalize on high-growth opportunities, supported by its historical performance and strategic focus.

Strategic Advantages And Outlook

Scottish Mortgage's strategic advantages lie in its experienced management, disciplined growth-focused investment approach, and long-term horizon. The outlook remains positive, driven by its exposure to innovative sectors and a robust portfolio. However, market volatility and interest rate environments could pose challenges, requiring continued strategic agility.

Sources

Company filings, FTSE All World Index, Baillie Gifford & Co Ltd reports

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