investorscraft@gmail.com

Intrinsic ValueVirtus Stone Harbor Emerging Markets Income Fund (EDF)

Previous Close$5.00
Intrinsic Value
Upside potential
Previous Close
$5.00

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

Virtus Stone Harbor Emerging Markets Income Fund (EDF) is a closed-end investment fund specializing in fixed-income securities from emerging markets. The fund primarily generates returns through interest income and capital appreciation from sovereign and corporate debt instruments across high-growth but volatile economies. Its strategy targets higher yields compared to developed markets, appealing to income-focused investors willing to accept elevated credit and currency risks. The fund differentiates itself through active management, leveraging local market expertise to navigate regulatory and macroeconomic uncertainties inherent in emerging markets. EDF operates in a niche segment of the asset management industry, competing with other emerging market debt funds and ETFs. Its market position hinges on the ability to deliver consistent income while mitigating downside risks through diversified exposure and selective security selection.

Revenue Profitability And Efficiency

For FY 2024, EDF reported revenue of $33.1 million, primarily derived from interest income. Net income stood at $32.6 million, reflecting strong profitability with a diluted EPS of $1.26. However, operating cash flow was negative at -$22.5 million, indicating potential liquidity constraints or timing mismatches in income recognition. The absence of capital expenditures aligns with its asset-light investment model.

Earnings Power And Capital Efficiency

The fund’s earnings power is driven by its yield-focused portfolio, with net income closely tracking revenue. Capital efficiency appears robust, given the negligible overhead costs typical of investment funds. The lack of debt enhances returns to shareholders, though the negative operating cash flow warrants monitoring for sustainability in dividend distributions.

Balance Sheet And Financial Health

EDF maintains a clean balance sheet with no reported debt or cash holdings, typical for a closed-end fund structure. The absence of leverage reduces financial risk, but the lack of cash reserves may limit flexibility during market downturns. Shareholders’ equity is the primary source of funding, supporting the fund’s investment activities.

Growth Trends And Dividend Policy

The fund’s growth is tied to emerging market debt performance, which is cyclical and sensitive to global interest rates. EDF distributed a dividend of $0.71 per share, reflecting a focus on income generation. Future growth will depend on its ability to sustain yields amid fluctuating market conditions and currency risks.

Valuation And Market Expectations

EDF’s valuation is influenced by its NAV and yield relative to peers. Market expectations likely center on its ability to maintain dividend payouts despite emerging market volatility. Investors may weigh its historical performance against broader fixed-income alternatives.

Strategic Advantages And Outlook

EDF’s strategic advantage lies in its specialized focus on emerging market debt, offering diversification and yield potential. The outlook depends on macroeconomic stability in target regions and the fund’s ability to manage risks. Continued demand for high-yield assets could support its market position, though geopolitical and currency risks remain key challenges.

Sources

Fund annual report (CIK: 0001501103)

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