investorscraft@gmail.com

Intrinsic ValuePIMCO Dynamic Income Fund (PDI)

Previous Close$18.25
Intrinsic Value
Upside potential
Previous Close
$18.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

PIMCO Dynamic Income Fund (PDI) is a closed-end management investment company specializing in fixed-income securities. The fund operates within the broader asset management industry, leveraging PIMCO’s expertise to generate high current income through a diversified portfolio of global debt instruments, including corporate bonds, mortgage-backed securities, and emerging market debt. Its core revenue model relies on interest income, capital appreciation, and strategic use of leverage to enhance returns, targeting income-focused investors. PDI distinguishes itself through active management and a flexible mandate, allowing it to capitalize on market inefficiencies and shifting interest rate environments. The fund’s market position is reinforced by PIMCO’s reputation as a leading fixed-income manager, providing access to institutional-grade credit research and risk management. This enables PDI to navigate complex credit markets while maintaining a focus on yield generation, appealing to retail and institutional investors seeking stable income streams in volatile markets.

Revenue Profitability And Efficiency

PDI reported revenue of $564.1 million for the period, with net income closely aligned at $563.5 million, reflecting efficient cost management and a high-margin income model. The fund’s diluted EPS of $1.96 underscores its ability to translate portfolio performance into shareholder returns. Operating cash flow stood at $103.1 million, while capital expenditures were negligible, typical for an investment fund structure.

Earnings Power And Capital Efficiency

The fund’s earnings power is driven by its ability to generate consistent interest income and capitalize on credit spreads. With no capital expenditures, PDI allocates nearly all operational cash flow to distributions or reinvestment, enhancing capital efficiency. Its use of leverage (total debt of $3.36 billion) amplifies returns but also introduces interest rate and credit risk, requiring disciplined portfolio management.

Balance Sheet And Financial Health

PDI’s balance sheet shows $27.3 million in cash and equivalents against $3.36 billion in total debt, indicating reliance on leverage. The fund’s financial health hinges on asset coverage ratios and the stability of its underlying holdings. While leverage boosts yields, it also heightens sensitivity to market volatility, necessitating robust risk controls.

Growth Trends And Dividend Policy

PDI emphasizes income distribution, with a dividend per share of $2.646, appealing to yield-seeking investors. Growth is tied to portfolio performance and market conditions rather than traditional expansion. The fund’s ability to sustain dividends depends on interest income and credit market stability, with limited organic growth drivers beyond asset appreciation.

Valuation And Market Expectations

The fund’s valuation reflects its income-generating capability and PIMCO’s management premium. Market expectations center on yield sustainability and credit market resilience. Investors weigh PDI’s high distribution yield against risks from leverage and interest rate fluctuations, influencing its premium/discount to NAV.

Strategic Advantages And Outlook

PDI benefits from PIMCO’s analytical resources and active management, positioning it to adapt to macroeconomic shifts. Its outlook depends on fixed-income market dynamics, with opportunities in credit spreads but risks from rising rates. The fund’s strategic use of leverage and diversified portfolio may cushion volatility, though investor sentiment will hinge on yield consistency.

Sources

PIMCO Dynamic Income Fund filings, CIK 0001510599

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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