investorscraft@gmail.com

Intrinsic ValueTroy Income & Growth Trust Plc (TIGT.L)

Previous Close£69.60
Intrinsic Value
Upside potential
Previous Close
£69.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Troy Income & Growth Trust Plc is a UK-focused closed-ended equity mutual fund specializing in income-generating growth stocks across diversified sectors. Managed by Troy Asset Management, the fund employs a fundamental investment strategy prioritizing financial strength, management quality, and market positioning. Its portfolio is benchmarked against the FTSE All-Share Index, reflecting a disciplined approach to capital appreciation and dividend yield. The trust operates in the competitive asset management sector, distinguishing itself through a conservative yet growth-oriented mandate. With a long-standing presence since 1988, it appeals to investors seeking stable returns from UK equities. The fund’s sector-agnostic approach allows flexibility in capitalizing on high-quality opportunities, reinforcing its reputation for resilience in varying market conditions.

Revenue Profitability And Efficiency

For FY 2023, the trust reported revenue of 11.3 million GBp and net income of 10.8 million GBp, reflecting efficient cost management and a focus on high-quality holdings. Diluted EPS stood at 0.0413 GBp, supported by a disciplined investment strategy. Operating cash flow of 4.0 million GBp underscores the fund’s ability to generate liquidity from its portfolio, with no capital expenditures reported.

Earnings Power And Capital Efficiency

The trust’s earnings power is evident in its ability to deliver consistent net income, supported by a diversified equity portfolio. With no significant capital expenditures, free cash flow generation remains robust, allowing for reinvestment or dividend distributions. The fund’s capital efficiency is further highlighted by its alignment with the FTSE All-Share Index, ensuring benchmark-relative performance.

Balance Sheet And Financial Health

Troy Income & Growth Trust maintains a conservative balance sheet, with cash and equivalents of 0.8 million GBp and total debt of 4.0 million GBp. The modest leverage ratio suggests prudent financial management, while the absence of heavy liabilities supports long-term stability. The trust’s liquidity position is adequate for meeting dividend obligations and opportunistic investments.

Growth Trends And Dividend Policy

The trust has demonstrated steady growth, with a dividend per share of 0.10 GBp, appealing to income-focused investors. Its historical performance aligns with its income and growth mandate, though future returns will depend on UK equity market conditions. The dividend policy reflects a commitment to shareholder returns, balanced against capital preservation objectives.

Valuation And Market Expectations

With a market cap of approximately 161.8 million GBp and a beta of 0.86, the trust is positioned as a lower-risk equity income vehicle. Investors likely value its consistent dividend yield and defensive portfolio construction, though valuation multiples remain influenced by broader market sentiment toward UK equities.

Strategic Advantages And Outlook

The trust’s strategic advantages lie in its experienced management team and focus on high-quality UK equities. Its outlook remains tied to the performance of the FTSE All-Share Index, with potential upside from selective stock picking. A conservative approach to leverage and dividends positions it well for sustained income generation, though macroeconomic headwinds could pose challenges.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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