investorscraft@gmail.com

Intrinsic ValueMINT Income Fund (MID-UN.TO)

Previous Close$7.98
Intrinsic Value
Upside potential
Previous Close
$7.98

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

MINT Income Fund is a closed-end equity mutual fund managed by Middlefield Limited, alongside co-managers Middlefield Capital Corporation, Guardian Capital LP, and Groppe, Long & Littell. The fund focuses on global public equity markets, targeting dividend-paying stocks across diversified sectors to generate consistent income for investors. Its strategy benchmarks against the S&P/TSX Composite Index, reflecting a disciplined approach to portfolio construction. Operating within the competitive asset management industry, MINT distinguishes itself through a diversified, income-oriented mandate, appealing to risk-averse investors seeking stable returns. The fund’s long-standing presence since 1997 underscores its established market position in Canada’s financial services sector. By leveraging a multi-manager structure, MINT combines expertise to optimize stock selection and risk management, reinforcing its reputation as a reliable income-generating vehicle in a low-yield environment.

Revenue Profitability And Efficiency

MINT Income Fund reported revenue of CAD 10.9 million for the period, with net income reaching CAD 20.6 million, reflecting strong profitability. The fund’s diluted EPS of CAD 1.88 highlights efficient earnings generation relative to its share count. Operating cash flow stood at CAD 1.1 million, while capital expenditures were negligible, indicating a lean operational structure focused on income distribution rather than reinvestment.

Earnings Power And Capital Efficiency

The fund’s net income of CAD 20.6 million significantly exceeds its revenue, suggesting robust earnings power derived from dividend income and capital gains. With no capital expenditures, MINT demonstrates high capital efficiency, channeling nearly all operational cash flow toward investor returns. The fund’s ability to generate substantial net income relative to its market cap underscores its effectiveness in delivering shareholder value.

Balance Sheet And Financial Health

MINT maintains a conservative balance sheet with CAD 4.3 million in cash and equivalents, providing liquidity for distributions. Total debt of CAD 23.1 million is manageable given the fund’s income-generating assets and market cap of CAD 100.3 million. The absence of capital expenditures and focus on dividend stocks supports a stable financial position, though leverage warrants monitoring in volatile markets.

Growth Trends And Dividend Policy

The fund’s dividend yield, with a payout of CAD 0.48 per share, aligns with its income-focused mandate. Growth is primarily driven by dividend reinvestment and selective equity appreciation, rather than aggressive expansion. MINT’s long-term track record suggests a commitment to consistent distributions, appealing to income-seeking investors, though its growth trajectory is inherently tied to broader equity market performance.

Valuation And Market Expectations

Trading at a market cap of CAD 100.3 million, MINT’s valuation reflects its niche as an income-oriented fund. A beta of 0.567 indicates lower volatility relative to the market, aligning with its conservative investor base. Market expectations likely center on sustained dividend payouts and moderate capital appreciation, given its benchmark alignment and sector diversification.

Strategic Advantages And Outlook

MINT’s multi-manager structure and focus on dividend-paying stocks provide a strategic edge in risk diversification and income stability. The fund is well-positioned to capitalize on global equity income opportunities, though interest rate fluctuations and market downturns pose risks. Its outlook remains stable, supported by a disciplined investment approach and a loyal investor base seeking reliable returns in uncertain markets.

Sources

Company description, financial data, and market metrics sourced from publicly available disclosures and exchange 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