investorscraft@gmail.com

Intrinsic ValueDuff & Phelps Utility and Infrastructure Fund Inc. (DPG)

Previous Close$13.42
Intrinsic Value
Upside potential
Previous Close
$13.42

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

Duff & Phelps Utility and Infrastructure Fund Inc. (DPG) is a closed-end investment fund specializing in utility and infrastructure equities, primarily focusing on regulated utilities, renewable energy providers, and essential infrastructure assets. The fund generates returns through a combination of dividend income and capital appreciation, targeting stable cash flows from defensive sectors with low economic sensitivity. Its portfolio emphasizes geographically diversified, high-quality assets with long-term revenue visibility, appealing to income-focused investors seeking inflation-hedged returns. DPG differentiates itself through active management, sector expertise, and a disciplined valuation approach, positioning it as a niche player in the utility and infrastructure investment space. The fund benefits from structural tailwinds such as decarbonization trends and infrastructure modernization, though it faces competition from lower-cost passive alternatives and interest rate sensitivity.

Revenue Profitability And Efficiency

For FY 2024, DPG reported $143.5 million in revenue and $142.4 million in net income, reflecting a highly efficient cost structure with minimal operational overhead. The fund's $3.73 diluted EPS demonstrates strong earnings capacity relative to its share count, while its $38.9 million operating cash flow supports dividend distributions without requiring debt financing or capital expenditures.

Earnings Power And Capital Efficiency

DPG exhibits robust earnings power with net income representing 99.3% of revenue, indicating minimal expense leakage. The absence of capital expenditures and debt suggests all earnings are available for shareholder returns. The fund's capital efficiency is further evidenced by its pure equity portfolio structure, avoiding leverage-related risks while maintaining yield generation capabilities.

Balance Sheet And Financial Health

The fund maintains a clean balance sheet with zero debt and no reported cash holdings, typical for an equity-focused closed-end fund. All assets are invested in portfolio securities, with financial health entirely dependent on the underlying investments' performance. The lack of leverage eliminates interest rate risk but may limit total return potential during favorable market conditions.

Growth Trends And Dividend Policy

DPG distributed $0.86 per share in dividends during the period, representing a 23% payout ratio of diluted EPS. The fund's growth prospects are tied to underlying utility sector fundamentals and infrastructure investment trends rather than organic expansion. Dividend sustainability appears strong given earnings coverage, though future increases would require portfolio income growth or capital gains realization.

Valuation And Market Expectations

At 37316585 shares outstanding, the fund's market valuation reflects investor appetite for yield-bearing utility exposure. The P/E multiple implied by current pricing would indicate market expectations about future dividend growth and interest rate impacts on utility valuations. The absence of debt simplifies valuation to pure equity portfolio assessment.

Strategic Advantages And Outlook

DPG's strategic advantage lies in its focused sector expertise and active management within defensive industries. The outlook depends on regulatory environments for utilities, infrastructure spending trends, and relative yield attractiveness versus fixed income. Climate transition investments may present future opportunities, while rising rates could pressure valuations. The fund is positioned as a specialized vehicle for investors seeking concentrated utility exposure with professional stock selection.

Sources

SEC filings (10-K), company reports

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