Company Valuation: Franklin Master Intermediate Income Trust

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 212.9 210.8 168.3 147.7 163.9 165.8
Change - -0.97% -20.15% -12.28% 10.97% 1.15%
Enterprise Value (EV) 1 212.9 210.8 168.3 147.4 163.8 164.6
Change - -1% -20.16% -12.39% 11.09% 0.49%
P/E -23x 66x -10.8x 55.2x 7.52x 15.3x
PBR 0.96x 1x 0.92x 0.91x 0.97x 0.99x
PEG - -0x 0x -0x 0x -0.3x
Capitalization / Revenue 18.3x 17.6x 14.7x 15.5x 14.4x 15.7x
EV / Revenue 18.3x 17.6x 14.7x 15.4x 14.4x 15.5x
EV / EBITDA - - - - - -
EV / EBIT 22.9x 21.7x 17.9x 19.2x 16.9x 18.5x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.36 0.28 0.264 0.264 0.264 0.264
Rate of return 8.76% 6.88% 8.12% 8.74% 7.79% 7.67%
EPS 2 -0.179 0.0617 -0.302 0.0548 0.4507 0.2247
Distribution rate -201% 454% -87.4% 482% 58.6% 117%
Net sales 1 11.65 11.96 11.42 9.547 11.37 10.59
EBITDA - - - - - -
EBIT 1 9.288 9.697 9.394 7.674 9.683 8.902
Net income 1 -9.168 3.156 -15.17 2.659 21.72 10.83
Net Debt 1 -0.004189 -0.0517 -0.0713 -0.2511 -0.1028 -1.184
Reference price 2 4.110 4.070 3.250 3.020 3.390 3.440
Nbr of stocks (in thousands) 51,796 51,795 51,795 48,896 48,338 48,184
Announcement Date 11/23/20 11/24/21 11/28/22 11/27/23 11/22/24 12/1/25
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 147M
20.52x7.16x13.65x4.18% 98.75B
25.97x13.06x19.57x0.81% 86.93B
21.22x6.03x16.76x4.36% 28.25B
11.27x4.61x9.03x5.48% 21.11B
16.48x1.83x6.57x4.03% 16.62B
13.12x3.82x11.5x3.51% 14.26B
14.75x9.46x - 9.91% 13.91B
31.07x18.18x25.39x - 11.26B
Average 19.30x 8.02x 14.64x 4.61% 32.36B
Weighted average by Cap. 21.08x 8.69x 15.42x 3.49%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. PIM Stock
  4. Valuation Franklin Master Intermediate Income Trust
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!