investorscraft@gmail.com

Intrinsic ValueEaton Vance Municipal Income 2028 Term Trust (ETX)

Previous Close$18.87
Intrinsic Value
Upside potential
Previous Close
$18.87

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

Eaton Vance Municipal Income 2028 Term Trust (ETX) is a closed-end investment fund specializing in municipal bonds, targeting tax-exempt income for investors. The trust primarily invests in investment-grade municipal debt securities, with a focus on bonds maturing by its termination date in 2028. This structure provides a predictable income stream while managing interest rate and credit risks. ETX operates in the fixed-income sector, catering to income-focused investors seeking tax advantages. Its market position is defined by its niche focus on term-limited municipal bonds, differentiating it from perpetual municipal bond funds. The trust’s disciplined approach to portfolio construction and maturity alignment appeals to investors with specific time horizons and tax-sensitive objectives. By concentrating on high-quality municipal debt, ETX mitigates default risk while offering competitive tax-adjusted yields. Its termination feature provides a clear exit strategy, enhancing transparency for shareholders.

Revenue Profitability And Efficiency

ETX reported revenue of $6.94 million for FY 2025, with net income of $6.64 million, reflecting strong profitability. The fund’s diluted EPS stood at $0.61, supported by efficient management of its municipal bond portfolio. Operating cash flow was robust at $84.58 million, indicating healthy liquidity from investment activities. With no capital expenditures, the trust maintains a lean operational structure focused solely on portfolio management.

Earnings Power And Capital Efficiency

The trust’s earnings power is driven by its municipal bond holdings, generating consistent tax-exempt income. Capital efficiency is evident in its ability to deliver $0.61 EPS with minimal overhead. The absence of debt and a focus on high-quality securities underscore disciplined capital allocation. Operating cash flow significantly exceeds net income, highlighting the fund’s ability to convert investment income into liquid resources.

Balance Sheet And Financial Health

ETX maintains a conservative balance sheet with $33,552 in cash and no debt, reflecting strong financial health. The trust’s assets are primarily composed of municipal bonds, aligning with its investment mandate. Shareholders’ equity is supported by the fund’s net income and stable portfolio performance, ensuring solvency and low financial risk.

Growth Trends And Dividend Policy

ETX’s growth is tied to its fixed-income portfolio, with limited upside beyond bond yields. The trust distributes a substantial dividend of $0.9384 per share, appealing to income investors. Its term structure implies a gradual wind-down by 2028, aligning payouts with maturity proceeds. Dividend sustainability depends on bond coupon payments and reinvestment strategies.

Valuation And Market Expectations

The trust’s valuation is influenced by its NAV and municipal bond market conditions. Investors likely price ETX based on yield comparisons with similar tax-exempt funds. Market expectations center on stable income generation until termination, with limited focus on capital appreciation. The fund’s premium/discount to NAV may reflect investor sentiment on interest rates and tax policy.

Strategic Advantages And Outlook

ETX’s key advantage lies in its tax-efficient income and defined maturity, reducing reinvestment uncertainty. The trust is well-positioned for investors seeking predictable cash flows in a rising rate environment. Its outlook depends on municipal credit conditions and tax law stability. The termination feature provides clarity, but long-term appeal may diminish as the 2028 maturity approaches.

Sources

10-K filing, CIK 0001563696

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