investorscraft@gmail.com

Intrinsic ValueJohn Hancock Tax-Advantaged Dividend Income Fund (HTD)

Previous Close$24.69
Intrinsic Value
Upside potential
Previous Close
$24.69

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

John Hancock Tax-Advantaged Dividend Income Fund (HTD) is a closed-end investment fund specializing in tax-advantaged dividend-paying securities. The fund primarily invests in dividend-paying equities and fixed-income securities, aiming to provide shareholders with a steady income stream while minimizing tax liabilities. Its strategy focuses on high-quality, income-generating assets, positioning it as a conservative option for investors seeking tax-efficient returns in volatile markets. HTD operates in the competitive asset management sector, where its niche focus on tax efficiency differentiates it from broader dividend funds. The fund's market position is bolstered by its affiliation with John Hancock, a well-established financial services brand, which lends credibility and access to institutional-grade research and portfolio management. However, its performance is closely tied to interest rate movements and corporate dividend policies, making it sensitive to macroeconomic shifts.

Revenue Profitability And Efficiency

For FY 2024, HTD reported revenue of $261.96 million and net income of $261.04 million, reflecting strong alignment between income generation and profitability. The fund's diluted EPS of $7.37 underscores its earnings capacity relative to its share base. With no capital expenditures and $59.02 million in operating cash flow, HTD demonstrates efficient cash management, though its minimal cash reserves ($0.34 million) suggest aggressive distribution policies.

Earnings Power And Capital Efficiency

HTD's earnings power is evident in its ability to generate substantial net income relative to its revenue, indicating low operational overhead. The absence of debt and zero capital expenditures highlight a capital-efficient structure focused solely on portfolio returns. However, the fund's reliance on market performance for dividend sustainability introduces variability in long-term capital efficiency.

Balance Sheet And Financial Health

HTD maintains a lean balance sheet with no debt and negligible cash reserves ($0.34 million). While the lack of leverage reduces financial risk, the minimal liquidity could limit flexibility during market downturns. The fund's financial health is primarily tied to its investment portfolio performance rather than traditional balance sheet metrics.

Growth Trends And Dividend Policy

HTD's growth is contingent on market conditions and dividend trends rather than organic expansion. Its $1.656 annual dividend per share reflects a commitment to income distribution, but sustainability depends on portfolio yield stability. The fund's closed-end structure limits share issuance, making dividend coverage reliant on investment income.

Valuation And Market Expectations

HTD's valuation is driven by its dividend yield and portfolio NAV, with market expectations anchored to interest rate and equity dividend trends. The fund trades at a premium or discount to NAV based on investor demand for tax-advantaged income, introducing valuation volatility unrelated to underlying performance.

Strategic Advantages And Outlook

HTD's primary advantage lies in its tax-efficient structure and affiliation with John Hancock, offering investors a differentiated income product. However, its outlook is closely tied to macroeconomic factors affecting dividends and interest rates. The fund is likely to remain a niche option for tax-sensitive income investors, with performance hinging on market conditions beyond its control.

Sources

Fund annual report (10-K), John Hancock investor materials

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