investorscraft@gmail.com

Intrinsic ValueXAI Madison Equity Premium Income Fund (MCN)

Previous Close$6.03
Intrinsic Value
Upside potential
Previous Close
$6.03

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

Madison Covered Call & Equity Strategy Fund (MCN) is a closed-end investment fund specializing in generating income through a covered call strategy, primarily targeting large-cap U.S. equities. The fund combines equity ownership with options writing to enhance yield, appealing to income-focused investors. Operating in the asset management sector, MCN differentiates itself by balancing capital appreciation potential with steady cash flow generation, positioning it as a hybrid solution for conservative investors seeking market participation with reduced volatility. The fund's strategy leverages market inefficiencies in option pricing, providing a competitive edge in the covered call ETF and closed-end fund space. Its focus on high-quality, dividend-paying stocks further strengthens its market position as a reliable income vehicle in low-yield environments.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, MCN reported revenue of $5.72 million and net income of $5.29 million, reflecting a highly efficient cost structure. The absence of capital expenditures and operating cash flow data suggests a lean operational model focused on portfolio management rather than physical asset investments. The fund's profitability is driven by its covered call strategy, which enhances yield without significant overhead.

Earnings Power And Capital Efficiency

MCN's earnings power is derived from its ability to generate consistent income through options premiums and dividends. The fund's capital efficiency is evident in its high net income relative to revenue, indicating minimal operational drag. However, the lack of diluted EPS data limits a deeper analysis of per-share profitability metrics.

Balance Sheet And Financial Health

The fund's balance sheet appears robust, with no reported debt and cash equivalents data unavailable. This suggests a conservative financial approach, typical of closed-end funds that prioritize income generation over leverage. The absence of debt enhances financial stability, though further details on asset composition would provide a clearer picture of liquidity and risk exposure.

Growth Trends And Dividend Policy

MCN's growth is tied to its ability to sustain and grow its covered call income streams. The fund's dividend policy, with a payout of $0.84 per share, underscores its focus on delivering consistent income. However, the lack of historical dividend growth data limits trend analysis. The fund's appeal lies in its stable yield rather than aggressive capital appreciation.

Valuation And Market Expectations

Given its income-focused strategy, MCN's valuation is likely driven by yield comparisons rather than traditional earnings multiples. Market expectations would center on the fund's ability to maintain its dividend payout and navigate volatility in options markets. The absence of shares outstanding data restricts a precise valuation assessment.

Strategic Advantages And Outlook

MCN's strategic advantage lies in its niche focus on covered call strategies, offering investors a unique blend of income and equity exposure. The fund's outlook depends on sustained demand for yield-generating products and stable options market conditions. Its conservative approach positions it well in uncertain markets, though growth may be limited by its income-centric mandate.

Sources

10-K filing, Madison Covered Call & Equity Strategy Fund 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