investorscraft@gmail.com

Intrinsic ValueBlackRock New York Municipal Income Trust (BNY)

Previous Close$10.23
Intrinsic Value
Upside potential
Previous Close
$10.23

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 New York Municipal Income Trust (BNY) is a closed-end investment fund specializing in New York municipal bonds, offering investors tax-exempt income. The trust primarily invests in high-quality, investment-grade municipal securities issued by New York state and local governments, leveraging BlackRock’s extensive credit research and portfolio management expertise. BNY’s focus on tax-advantaged income positions it as a strategic choice for investors in higher tax brackets seeking stable returns while mitigating federal and state tax liabilities. The fund operates in a niche segment of the fixed-income market, benefiting from BlackRock’s scale and reputation in municipal bond management. Its competitive edge lies in its ability to access a diversified portfolio of New York municipal debt, often with lower volatility compared to broader fixed-income markets. The trust’s market position is reinforced by its consistent dividend distributions and alignment with investor demand for tax-efficient income solutions in a challenging interest rate environment.

Revenue Profitability And Efficiency

BNY reported revenue of $11.3 million for FY 2024, with net income of $10.8 million, reflecting efficient cost management and stable interest income from its municipal bond portfolio. The fund’s diluted EPS of $0.45 underscores its ability to generate consistent earnings for shareholders. Operating cash flow of $16.1 million highlights strong liquidity, supported by disciplined reinvestment strategies and minimal capital expenditures.

Earnings Power And Capital Efficiency

The trust’s earnings power is driven by its high-quality municipal bond holdings, which provide predictable interest income. With no capital expenditures, BNY efficiently allocates cash flows to dividends and debt servicing. The fund’s ability to maintain a stable EPS despite market fluctuations demonstrates resilience in its income-generating strategy.

Balance Sheet And Financial Health

BNY’s balance sheet shows $180.5 million in total debt, reflecting leverage used to enhance returns. The absence of cash equivalents suggests a focus on fully invested strategies. While the debt level is notable, the fund’s consistent operating cash flow and dividend coverage indicate manageable financial obligations.

Growth Trends And Dividend Policy

BNY’s growth is tied to the performance of New York’s municipal bond market, with limited organic expansion. The fund’s $0.43 annual dividend per share aligns with its income-focused mandate, offering a yield attractive to tax-sensitive investors. Dividend sustainability is supported by stable interest income and BlackRock’s active portfolio management.

Valuation And Market Expectations

The trust’s valuation is influenced by prevailing interest rates and demand for tax-exempt income. Market expectations likely center on its ability to maintain dividend payouts and navigate interest rate volatility, given its specialized portfolio and BlackRock’s stewardship.

Strategic Advantages And Outlook

BNY benefits from BlackRock’s institutional expertise and a focused investment mandate. The outlook remains stable, contingent on New York’s fiscal health and investor appetite for municipal bonds. The trust’s tax advantages and consistent income stream position it well for long-term investors seeking municipal exposure.

Sources

10-K filing, 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