investorscraft@gmail.com

Intrinsic ValueNuveen Variable Rate Preferred & Income Fund (NPFD)

Previous Close$19.42
Intrinsic Value
Upside potential
Previous Close
$19.42

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

Nuveen Variable Rate Preferred & Income Fund (NPFD) is a closed-end investment fund specializing in variable-rate preferred securities and other income-generating assets. The fund primarily targets institutional and retail investors seeking stable income with lower interest rate sensitivity, leveraging Nuveen’s expertise in fixed-income markets. Its portfolio is structured to capitalize on floating-rate instruments, which provide protection against rising rates while delivering consistent yields. NPFD operates in a competitive landscape dominated by large asset managers, differentiating itself through Nuveen’s credit research capabilities and access to niche segments of the preferred securities market. The fund’s strategic focus on variable-rate assets positions it favorably in volatile rate environments, appealing to risk-averse income investors. Nuveen’s brand recognition and distribution network further bolster its market presence, though it faces competition from ETFs and other actively managed funds.

Revenue Profitability And Efficiency

For FY 2024, NPFD reported revenue of $66.8 million and net income of $65.4 million, reflecting a high margin structure typical of investment funds. The fund’s EPS of $2.71 underscores efficient income generation relative to its share count. Operating cash flow of $14.7 million indicates robust liquidity management, with no capital expenditures, aligning with its asset-light model.

Earnings Power And Capital Efficiency

NPFD’s earnings power is driven by its portfolio yield and disciplined expense management, as evidenced by its net income closely tracking revenue. The absence of debt enhances capital efficiency, allowing returns to flow directly to shareholders. The fund’s focus on variable-rate securities mitigates reinvestment risk, supporting sustainable earnings.

Balance Sheet And Financial Health

The fund maintains a conservative balance sheet with $100,436 in cash and no debt, reflecting minimal financial leverage. This prudence aligns with its income-focused mandate, though the modest cash position may limit flexibility during market dislocations. Shareholders’ equity is primarily composed of invested capital and retained earnings.

Growth Trends And Dividend Policy

NPFD’s growth is tied to asset under management (AUM) expansion and yield environment trends. Its $2.01 annual dividend per share suggests a payout ratio of approximately 74%, balancing income distribution with capital retention. The fund’s variable-rate focus may appeal in rising rate scenarios, though AUM growth depends on investor demand for preferred securities.

Valuation And Market Expectations

The fund’s valuation likely reflects its yield profile and Nuveen’s management premium. Market expectations hinge on interest rate trajectories and credit spreads, with investors pricing in stable income generation. Comparable closed-end funds trade at discounts/premiums to NAV, influencing NPFD’s relative attractiveness.

Strategic Advantages And Outlook

NPFD benefits from Nuveen’s institutional expertise and its niche focus on variable-rate preferreds, offering a hedge against rate hikes. However, competition from passive vehicles and interest rate volatility pose challenges. The fund’s outlook is cautiously optimistic, contingent on macroeconomic stability and investor appetite for income strategies.

Sources

Fund annual report (FY 2024), Nuveen 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