investorscraft@gmail.com

Intrinsic ValueBlackRock Throgmorton Trust plc (THRG.L)

Previous Close£657.00
Intrinsic Value
Upside potential
Previous Close
£657.00

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

BlackRock Throgmorton Trust plc is a UK-focused closed-ended equity mutual fund specializing in small and mid-cap companies. Managed by BlackRock Investment Management, the fund employs a hybrid investment strategy combining fundamental analysis with top-down and bottom-up stock selection. It targets firms with strong management, robust balance sheets, and niche market positions, leveraging contracts for difference (CFDs) and equity derivatives to enhance returns. The fund benchmarks against the Numis Smaller Companies Index, reflecting its emphasis on high-growth potential within the UK's smaller company segment. Its sector-agnostic approach allows diversified exposure, while its active management seeks to capitalize on inefficiencies in the small-cap market. With a history dating back to 1962, the trust benefits from BlackRock's extensive resources and expertise, positioning it as a competitive player in the UK small-cap investment space. The fund's use of derivatives adds a layer of complexity, distinguishing it from traditional equity funds and appealing to investors seeking leveraged exposure to UK growth opportunities.

Revenue Profitability And Efficiency

The trust reported revenue of £87.3 million (GBp) and net income of £86.3 million (GBp) for the period, reflecting strong alignment between revenue generation and profitability. With an operating cash flow of £86.6 million (GBp) and no capital expenditures, the fund demonstrates high cash conversion efficiency. The absence of debt further underscores its financial discipline and low-risk operational structure.

Earnings Power And Capital Efficiency

Diluted EPS stood at 0.94 (GBp), indicating solid earnings power relative to its share count. The fund’s strategy of leveraging CFDs and derivatives enhances capital efficiency, allowing it to amplify returns without significant balance sheet leverage. Its focus on small and mid-cap stocks provides higher growth potential, though this comes with inherent volatility, as reflected in its beta of 1.39.

Balance Sheet And Financial Health

The trust maintains a robust balance sheet with £43.9 million (GBp) in cash and equivalents and no debt, ensuring liquidity and financial flexibility. The absence of leverage reduces downside risk, aligning with its conservative financial posture. This strong liquidity position supports its ability to meet dividend obligations and capitalize on investment opportunities.

Growth Trends And Dividend Policy

The fund’s growth is tied to the performance of UK small and mid-cap equities, which are typically more volatile but offer higher growth potential. It pays a dividend of 18 (GBp) per share, appealing to income-focused investors. However, its primary value proposition lies in capital appreciation, given its focus on high-growth smaller companies.

Valuation And Market Expectations

With a market cap of approximately £440.9 million (GBp), the trust trades at a premium reflective of its active management and niche focus. Investors likely price in expectations of outperformance relative to its benchmark, given BlackRock’s expertise and the fund’s historical performance. The elevated beta suggests market anticipation of higher volatility alongside growth potential.

Strategic Advantages And Outlook

The trust’s strategic advantages include BlackRock’s institutional backing, a disciplined investment approach, and flexibility in using derivatives. Its outlook hinges on the UK small-cap market’s recovery and growth trajectory. While macroeconomic uncertainties pose risks, the fund’s active management and sector diversification position it to navigate market cycles effectively.

Sources

Fund description, financial data, and market metrics sourced from publicly available disclosures and BlackRock 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