investorscraft@gmail.com

Intrinsic ValueDTF Tax-Free Income 2028 Term Fund Inc. (DTF)

Previous Close$11.47
Intrinsic Value
Upside potential
Previous Close
$11.47

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

DTF Tax-Free Income 2028 Term Fund Inc. operates as a closed-end investment fund focused on generating tax-free income for its shareholders. The fund primarily invests in municipal bonds and other tax-exempt securities, targeting investors in higher tax brackets seeking to minimize taxable income. Its strategy emphasizes capital preservation and steady income generation, positioning it as a conservative option within the fixed-income market. The fund's term structure, maturing in 2028, provides a defined investment horizon, appealing to investors with specific time-bound financial goals. DTF differentiates itself by concentrating on high-quality, investment-grade municipal bonds, reducing credit risk while maintaining competitive yields. Its niche focus on tax-exempt income aligns with long-term wealth preservation strategies, particularly for U.S.-based investors prioritizing after-tax returns. The fund's disciplined approach to portfolio construction and duration management reinforces its stability in volatile interest rate environments.

Revenue Profitability And Efficiency

For FY 2024, DTF reported revenue of $4.63 million, with net income of $4.23 million, reflecting a high net margin of approximately 91%. The fund's earnings per diluted share stood at $0.60, indicating efficient income generation relative to its share count. Notably, the absence of capital expenditures and stable operating cash flow underscores its lean operational model, focused solely on investment returns rather than business operations.

Earnings Power And Capital Efficiency

DTF demonstrates strong earnings power, with net income closely tracking revenue, suggesting minimal overhead costs. The fund’s capital efficiency is evident in its ability to convert nearly all revenue into net income, a hallmark of passive investment vehicles. However, the lack of operating cash flow data limits deeper analysis of liquidity management, though the absence of debt mitigates refinancing risks.

Balance Sheet And Financial Health

DTF maintains a robust balance sheet, with cash and equivalents of $3.03 million and no outstanding debt, ensuring financial flexibility. The fund’s debt-free structure eliminates leverage-related risks, aligning with its conservative investment mandate. Shareholders’ equity is supported by a focused portfolio of municipal bonds, though detailed asset quality disclosures would further clarify credit risk exposure.

Growth Trends And Dividend Policy

Growth prospects for DTF are tied to municipal bond market conditions and interest rate trends. The fund’s term structure limits perpetual growth potential but provides predictable maturity outcomes. Dividend data is unavailable, though its tax-free income focus suggests a policy prioritizing consistent distributions. Investor appeal hinges on stable yields rather than capital appreciation.

Valuation And Market Expectations

DTF’s valuation likely reflects its niche as a tax-advantaged income vehicle, trading at premiums to net asset value during periods of high demand for tax-exempt securities. Market expectations center on its ability to deliver reliable tax-free yields until maturity, with limited sensitivity to equity market fluctuations but exposure to municipal credit and interest rate risks.

Strategic Advantages And Outlook

DTF’s strategic advantage lies in its tax-efficient structure and defined maturity, offering clarity for investors. The outlook depends on municipal bond market stability and tax policy continuity. A rising interest rate environment could pressure near-term returns, but its high-quality portfolio and term nature provide resilience. Regulatory changes affecting tax-exempt bonds pose a key monitorable risk.

Sources

Fund annual report (CIK: 0000879535)

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