investorscraft@gmail.com

Intrinsic ValueWestern Asset Investment Grade Income Fund Inc. (PAI)

Previous Close$12.65
Intrinsic Value
Upside potential
Previous Close
$12.65

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

Western Asset Investment Grade Income Fund Inc. (PAI) is a closed-end management investment company primarily focused on generating current income through investments in investment-grade fixed-income securities. The fund operates in the financial services sector, specifically within the fixed-income asset management space, and is managed by Western Asset Management, a subsidiary of Franklin Templeton. Its portfolio typically includes corporate bonds, government securities, and other debt instruments, targeting institutional and retail investors seeking stable income streams. The fund’s market position is defined by its emphasis on credit quality and diversification, aiming to mitigate risk while delivering consistent returns. Unlike open-end mutual funds, PAI’s closed-end structure allows it to maintain a fixed pool of capital, which can be advantageous in volatile markets. Its competitive edge lies in Western Asset’s extensive credit research capabilities and long-standing expertise in fixed-income markets, positioning it as a reliable option for income-focused investors.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, PAI reported total revenue of $4.03 million, with net income of $3.78 million, reflecting a high net margin of approximately 94%. The fund’s diluted EPS stood at $0.39, indicating efficient income generation relative to its outstanding shares. Notably, the absence of operating cash flow and capital expenditures underscores its focus on portfolio management rather than operational investments.

Earnings Power And Capital Efficiency

PAI’s earnings power is driven by its ability to generate income from its fixed-income portfolio, with net income closely aligned with revenue. The fund’s capital efficiency is evident in its high net margin, though its closed-end structure limits additional capital deployment. The lack of debt enhances its ability to distribute earnings directly to shareholders without servicing obligations.

Balance Sheet And Financial Health

PAI maintains a conservative balance sheet, with cash and equivalents of $71,677 and no outstanding debt. This debt-free position underscores its financial stability and low leverage risk. The fund’s financial health is further supported by its focus on investment-grade securities, reducing credit risk and enhancing liquidity.

Growth Trends And Dividend Policy

PAI’s growth is tied to its ability to sustain income from its fixed-income portfolio, with limited organic expansion due to its closed-end nature. The fund’s dividend policy is a key attraction, offering a dividend per share of $0.621, reflecting its commitment to providing consistent income. However, growth in dividends is contingent on portfolio performance and interest rate environments.

Valuation And Market Expectations

The fund’s valuation is influenced by its net asset value (NAV) and market demand for income-generating assets. Investors likely price PAI based on its yield and credit quality, with expectations centered on stable income rather than capital appreciation. Market conditions, particularly interest rate trends, play a critical role in its valuation dynamics.

Strategic Advantages And Outlook

PAI’s strategic advantages include Western Asset’s credit research expertise and its focus on investment-grade securities, which reduce downside risk. The outlook remains tied to fixed-income market conditions, with rising interest rates posing a challenge to bond prices. However, its income-focused strategy and disciplined credit selection position it well for long-term stability in diversified portfolios.

Sources

Fund annual report, SEC filings (CIK: 0000075398)

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