investorscraft@gmail.com

Intrinsic ValueMFS Intermediate Income Trust (MIN)

Previous Close$2.62
Intrinsic Value
Upside potential
Previous Close
$2.62

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

MFS Intermediate Income Trust (MIN) is a closed-end investment fund managed by Massachusetts Financial Services (MFS), focusing on generating income through a diversified portfolio of intermediate-term debt securities. The fund primarily invests in corporate bonds, government securities, and other fixed-income instruments, targeting a balance between yield and credit risk. Its strategy emphasizes active management to capitalize on market inefficiencies and interest rate movements, appealing to income-seeking investors. MIN operates in the competitive fixed-income market, where its ability to deliver consistent distributions and moderate risk exposure distinguishes it from passive bond ETFs and higher-risk high-yield funds. The fund’s reliance on MFS’s credit research capabilities provides a strategic edge in security selection, though its performance remains sensitive to macroeconomic factors like interest rate volatility and credit spreads. By maintaining a disciplined approach to duration and credit quality, MIN positions itself as a middle-ground option for investors seeking stable income without excessive exposure to speculative-grade debt.

Revenue Profitability And Efficiency

For FY 2024, MIN reported revenue of $27.9 million, with net income of $27.3 million, reflecting efficient cost management and a high net income margin. The diluted EPS of $0.24 indicates modest earnings per share, though the absence of operating cash flow and capital expenditures data limits deeper operational analysis. The fund’s profitability is primarily driven by interest income and realized gains, with expenses tightly controlled.

Earnings Power And Capital Efficiency

MIN’s earnings power stems from its fixed-income portfolio, generating returns through coupon payments and capital appreciation. The fund’s capital efficiency is evident in its ability to translate nearly all revenue into net income, though the lack of leverage (zero total debt) suggests conservative financial management. The absence of cash reserves, however, raises questions about liquidity management during market stress.

Balance Sheet And Financial Health

MIN’s balance sheet appears uncomplicated, with no reported debt or cash holdings. The fund’s financial health hinges on its portfolio performance rather than leverage, reducing credit risk but potentially limiting returns in low-yield environments. Shareholder equity is supported by the fund’s net asset value, though the lack of detailed asset-liability data restricts a full assessment of solvency or liquidity risks.

Growth Trends And Dividend Policy

The fund’s growth is tied to fixed-income market conditions, with limited organic expansion opportunities beyond portfolio reinvestment. MIN’s dividend policy, distributing $0.239 per share annually, aligns with its income-focused mandate. However, the static dividend and absence of dividend growth history suggest a focus on current yield rather than long-term payout increases, typical of closed-end funds prioritizing income stability.

Valuation And Market Expectations

MIN’s valuation is influenced by its NAV and market demand for income products. The fund’s premium/discount to NAV and yield relative to peers will drive investor interest. With interest rates a key variable, market expectations likely center on MIN’s ability to sustain distributions without eroding capital, given its intermediate-term focus and active management approach.

Strategic Advantages And Outlook

MIN’s primary advantage lies in MFS’s credit research and active management, enabling selective bond investments. The outlook depends on interest rate trends and credit market stability. A rising rate environment could pressure NAV, while tighter spreads may enhance returns. The fund’s conservative leverage profile provides resilience, but its performance will remain closely tied to broader fixed-income dynamics and investor appetite for yield.

Sources

SEC filings (CIK: 0000826735), company-reported financials

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