investorscraft@gmail.com

Intrinsic ValueNYLI CBRE Global Infrastructure Megatrends Term Fund (MEGI)

Previous Close$14.29
Intrinsic Value
Upside potential
Previous Close
$14.29

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MainStay CBRE Global Infrastructure Megatrends Fund (MEGI) is a closed-end investment fund focused on global infrastructure assets, targeting long-term capital appreciation and income generation. The fund invests primarily in equities and equity-related securities of companies involved in infrastructure sectors such as utilities, transportation, energy, and communications. Its strategy capitalizes on megatrends like urbanization, digital transformation, and energy transition, positioning it as a specialized vehicle for investors seeking exposure to critical infrastructure growth. MEGI differentiates itself by leveraging CBRE Investment Management’s expertise in real assets, offering a diversified portfolio that mitigates sector-specific risks while benefiting from global infrastructure demand. The fund operates in a competitive landscape alongside other infrastructure-focused funds but stands out due to its thematic approach and active management. Its market position is reinforced by the increasing institutional and retail investor interest in infrastructure as an inflation hedge and stable income source.

Revenue Profitability And Efficiency

For FY 2024, MEGI reported revenue of $18.6 million, with net income reaching $17.8 million, reflecting strong profitability. The fund’s operating cash flow stood at $113.8 million, indicating efficient cash generation from its investment activities. With no reported capital expenditures, the fund’s operations are primarily focused on portfolio management and income distribution, ensuring high operational efficiency.

Earnings Power And Capital Efficiency

MEGI’s earnings power is evident in its ability to generate substantial net income relative to its revenue, showcasing effective cost management and investment performance. The fund’s capital efficiency is highlighted by its robust operating cash flow, which supports its dividend policy and reinvestment strategies. The absence of capital expenditures further underscores its focus on financial returns rather than asset-heavy investments.

Balance Sheet And Financial Health

MEGI’s balance sheet shows $920,504 in cash and equivalents, providing liquidity for short-term obligations. However, the fund carries $265.3 million in total debt, which could impact its financial flexibility. The lack of detailed share outstanding data limits a full assessment of its leverage ratios, but the fund’s ability to cover interest expenses through operating cash flow appears manageable.

Growth Trends And Dividend Policy

MEGI’s growth is tied to global infrastructure trends, with its portfolio positioned to benefit from long-term sectoral shifts. The fund maintains a dividend policy, distributing $1.50 per share, appealing to income-focused investors. Its growth trajectory will depend on the performance of underlying infrastructure assets and macroeconomic conditions affecting the sector.

Valuation And Market Expectations

The fund’s valuation is influenced by its asset portfolio and income-generating capabilities. Market expectations are likely anchored on its ability to sustain dividends and capitalize on infrastructure megatrends. Investors may weigh its debt levels against its cash flow generation when assessing its valuation relative to peers.

Strategic Advantages And Outlook

MEGI’s strategic advantages include its thematic focus on infrastructure megatrends and CBRE’s investment expertise. The outlook remains positive, supported by global infrastructure demand, though macroeconomic volatility and interest rate fluctuations could pose risks. The fund’s active management and diversified approach position it well for long-term growth, assuming stable sector performance.

Sources

Fund annual report, CBRE Investment Management disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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