investorscraft@gmail.com

Intrinsic ValueVirtus Equity & Convertible Income Fund (NIE)

Previous Close$25.45
Intrinsic Value
Upside potential
Previous Close
$25.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Virtus Equity & Convertible Income Fund (NIE) is a closed-end management investment company primarily focused on generating income and capital appreciation through a diversified portfolio of equities and convertible securities. The fund targets a balanced approach, leveraging convertible bonds and dividend-paying stocks to provide investors with a mix of yield and growth potential. Its strategy is designed to capitalize on market inefficiencies, particularly in the convertible securities space, where hybrid instruments offer downside protection with equity upside. NIE operates in a competitive landscape of income-focused funds, distinguishing itself through active management and a focus on high-quality issuers. The fund’s market position is reinforced by its ability to adapt to changing interest rate environments and equity market conditions, making it a versatile tool for income-seeking investors. By blending convertible securities with traditional equities, NIE offers a unique risk-reward profile that appeals to those seeking diversification beyond conventional fixed-income or equity products.

Revenue Profitability And Efficiency

For the fiscal year ending January 31, 2025, NIE reported total revenue of $130.8 million, with net income closely aligning at $130.3 million, reflecting efficient cost management. The fund’s diluted EPS stood at $4.71, demonstrating strong earnings power relative to its share count. Operating cash flow was robust at $107.5 million, indicating healthy liquidity generation without the need for capital expenditures, as the fund incurs none.

Earnings Power And Capital Efficiency

NIE’s earnings power is evident in its ability to generate consistent net income, supported by a well-structured portfolio of income-producing assets. The absence of debt enhances capital efficiency, allowing the fund to allocate resources fully toward investment opportunities. With no capital expenditures, all operating cash flow is available for distributions or reinvestment, underscoring the fund’s focus on shareholder returns.

Balance Sheet And Financial Health

The fund maintains a solid balance sheet, with $20.3 million in cash and equivalents providing liquidity. Notably, NIE carries no debt, eliminating interest expense risk and reinforcing financial stability. This conservative leverage profile aligns with its income-oriented strategy, ensuring resilience in volatile markets. The lack of liabilities further strengthens its ability to meet dividend obligations and capitalize on investment opportunities.

Growth Trends And Dividend Policy

NIE’s growth is tied to its portfolio performance, with a focus on income generation rather than aggressive expansion. The fund’s dividend policy is a key attraction, distributing $2.00 per share annually, offering investors a predictable income stream. This aligns with its mandate to prioritize yield, though future growth will depend on market conditions and the performance of its underlying holdings.

Valuation And Market Expectations

The fund’s valuation reflects its income-generating capability, with investors likely pricing in expectations for stable distributions and moderate capital appreciation. Market expectations are tempered by the broader interest rate environment, which influences the attractiveness of convertible securities and dividend-paying equities relative to other fixed-income alternatives.

Strategic Advantages And Outlook

NIE’s strategic advantage lies in its hybrid portfolio approach, blending convertibles and equities to mitigate risk while capturing upside. The outlook remains contingent on market conditions, but its active management and debt-free structure position it well to navigate volatility. Investors may benefit from its disciplined focus on income and capital preservation, though performance will hinge on execution and macroeconomic factors.

Sources

Fund annual report (10-K), Virtus Investment Partners disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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