investorscraft@gmail.com

Intrinsic ValueHighland Funds I - Highland Income Fund (HFRO)

Previous Close$6.31
Intrinsic Value
Upside potential
Previous Close
$6.31

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

Highland Income Fund (HFRO) is a closed-end management investment company primarily focused on generating high current income and capital appreciation through a diversified portfolio of fixed-income securities, including corporate bonds, convertible securities, and preferred stocks. The fund operates within the broader financial services sector, targeting institutional and retail investors seeking yield in a low-interest-rate environment. Its strategy emphasizes credit analysis and active management to mitigate risk while capturing income opportunities across market cycles. HFRO differentiates itself through a disciplined approach to portfolio construction, balancing higher-yielding assets with liquidity considerations. The fund’s market position is shaped by its ability to navigate credit markets dynamically, though it faces competition from both traditional fixed-income funds and alternative income-generating vehicles. Its niche lies in offering access to less liquid, higher-yielding securities that may be overlooked by larger, more passive investment vehicles.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, HFRO reported negative revenue of $23.8 million, primarily due to unrealized losses on investments. Net income stood at -$29.5 million, with diluted EPS of -$0.56, reflecting broader market volatility impacting its fixed-income holdings. Operating cash flow was positive at $80 million, suggesting effective liquidity management despite income statement challenges.

Earnings Power And Capital Efficiency

The fund’s earnings power is constrained by its reliance on fixed-income markets, where interest rate fluctuations and credit spreads directly impact performance. Capital efficiency metrics are not directly applicable given its investment company structure, but the absence of debt and $16.6 million in cash equivalents indicates a conservative balance sheet approach to funding operations and distributions.

Balance Sheet And Financial Health

HFRO maintains a debt-free balance sheet, with $16.6 million in cash and equivalents providing liquidity. The lack of leverage reduces financial risk, though the fund’s asset-heavy structure ties its health to the performance of its investment portfolio. Unrealized losses in FY 2024 highlight sensitivity to market conditions, but the absence of debt mitigates solvency concerns.

Growth Trends And Dividend Policy

The fund’s growth is tied to its ability to generate income from its portfolio, which faced headwinds in FY 2024. Despite negative earnings, HFRO paid a dividend of $0.462 per share, underscoring its income-focused mandate. Dividend sustainability depends on recovering investment income and managing unrealized losses, with no clear trend in capital appreciation given recent performance.

Valuation And Market Expectations

HFRO’s valuation is driven by its net asset value (NAV) and market sentiment toward fixed-income strategies. The FY 2024 results suggest investors may discount its near-term earnings power, though its dividend yield could attract income-oriented buyers if market conditions stabilize. The fund trades at a premium or discount to NAV based on yield expectations and credit market outlook.

Strategic Advantages And Outlook

HFRO’s active management and niche focus on higher-yielding securities provide a strategic edge in volatile markets, but its outlook hinges on credit spread normalization and interest rate stability. The fund’s conservative leverage profile supports resilience, though its performance remains tightly coupled with fixed-income market dynamics. Investor appetite for income strategies in a rising-rate environment will be critical to its trajectory.

Sources

Fund annual report (10-K), company filings

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