investorscraft@gmail.com

Intrinsic ValueTop 10 Split Trust (TXT-UN.TO)

Previous Close$3.10
Intrinsic Value
Upside potential
Previous Close
$3.10

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

Top 10 Split Trust is a specialized Canadian equity mutual fund managed by Strathbridge Asset Management, focusing exclusively on the financial sector. The fund employs a covered call writing strategy (SSO) to generate income, primarily investing in six major Canadian banks and four leading insurance companies. This targeted approach allows the trust to capitalize on the stability and dividend-paying potential of Canada's financial institutions while mitigating risk through options strategies. The fund's performance is benchmarked against the S&P/TSX Composite Index, positioning it as a sector-specific income vehicle rather than a broad market play. Its concentrated portfolio of blue-chip financial stocks provides exposure to Canada's robust banking and insurance landscape, which benefits from the country's tightly regulated financial system and oligopolistic market structure. The trust's niche focus on financial services differentiates it from diversified income funds, appealing to investors seeking targeted exposure to this defensive sector with enhanced yield potential through its options overlay strategy.

Revenue Profitability And Efficiency

In FY 2023, the trust reported revenue of CAD 810,465 with net income reaching CAD 526,044, translating to diluted EPS of CAD 0.94. The negative operating cash flow of CAD -169,221 suggests significant premium income from options was offset by distributions or portfolio rebalancing activities. The absence of capital expenditures reflects the fund's pure investment mandate without operational overhead.

Earnings Power And Capital Efficiency

The trust demonstrates earnings power through its CAD 0.94 EPS, derived from dividend income and option premiums. However, the high beta of 2.763 indicates amplified sensitivity to market movements, characteristic of leveraged financial sector exposure. The covered call strategy enhances yield but may cap upside potential during strong market rallies.

Balance Sheet And Financial Health

With CAD 118,087 in cash against CAD 6,244,150 total debt, the trust maintains a leveraged structure typical of split share vehicles. The debt likely represents leverage employed to enhance distributions, requiring careful monitoring of coverage ratios given the interest rate sensitivity of financial sector holdings.

Growth Trends And Dividend Policy

The trust paid a dividend of CAD 0.13 per share, representing a portion of its earnings power. Growth prospects are tied to Canadian financial sector performance and option premium income, with limited organic expansion potential given its static portfolio approach. Dividend sustainability depends on underlying holdings' payouts and options market conditions.

Valuation And Market Expectations

At a market cap of CAD 1.55 million, the trust trades at a P/E multiple reflective of its financial sector focus and income-oriented strategy. The elevated beta suggests investors price in significant sensitivity to interest rate movements and financial sector volatility.

Strategic Advantages And Outlook

The trust's main advantage lies in its focused financial sector exposure and income-enhancing options strategy. Outlook depends on Canadian banking sector stability and options market dynamics. Rising interest rates could pressure financial stocks but may increase option premiums, creating a complex risk/reward profile for this specialized income vehicle.

Sources

Company description, financial data provided in prompt

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