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.($)
- - - - 151M
22.6x7.83x15.02x3.79% 109B
20.54x13.81x24.46x0.74% 94.85B
23.88x - - 3.88% 31.52B
12.09x4.98x9.83x4.95% 22.53B
12.22x5.02x14.17x2.82% 17.94B
18.42x1.88x7.2x3.77% 17.74B
14.71x9.44x - 9.94% 13.87B
34.58x19.73x27.1x - 12.29B
Average 19.88x 8.96x 16.30x 4.27% 35.52B
Weighted average by Cap. 20.68x 9.62x 17.84x 3.16%

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