investorscraft@gmail.com

Intrinsic ValuePIMCO New York Municipal Income Fund II (PNI)

Previous Close$6.99
Intrinsic Value
Upside potential
Previous Close
$6.99

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

PIMCO New York Municipal Income Fund II (PNI) is a closed-end management investment company primarily focused on generating tax-exempt income for investors through investments in New York municipal bonds. The fund operates within the fixed-income sector, leveraging PIMCO’s expertise in credit analysis and portfolio management to optimize yield while managing risk. Its core revenue model relies on interest income from municipal securities, which are typically exempt from federal and New York state taxes, making it attractive to high-net-worth individuals and tax-sensitive investors. The fund’s market position is niche, catering specifically to investors seeking exposure to New York’s municipal debt market, which is characterized by its relative stability and lower default rates compared to other municipal markets. PIMCO’s active management approach allows the fund to capitalize on market inefficiencies and credit opportunities, differentiating it from passive municipal bond ETFs or index funds. However, its performance is closely tied to interest rate movements, credit conditions in New York, and broader macroeconomic factors influencing municipal finance.

Revenue Profitability And Efficiency

In FY 2024, PNI reported negative revenue of $390,000 and a net loss of $563,000, translating to a diluted EPS of -$0.13. The negative figures likely reflect unrealized losses in its bond portfolio due to rising interest rates or credit spread widening. Operating cash flow was positive at $10.6 million, suggesting the fund generated sufficient liquidity from its investments to cover distributions and expenses, despite the reported net loss.

Earnings Power And Capital Efficiency

The fund’s earnings power is primarily driven by its ability to generate tax-exempt interest income, but FY 2024 results indicate pressure on profitability. With no capital expenditures and zero debt, PNI maintains a lean operational structure, relying entirely on its investment portfolio for returns. The absence of leverage suggests conservative financial management, though it may limit upside potential in favorable market conditions.

Balance Sheet And Financial Health

PNI’s balance sheet reflects $5.4 million in cash and equivalents, providing liquidity for distributions and potential reinvestment. The fund carries no debt, eliminating interest expense risk. However, its financial health is contingent on the performance of its municipal bond holdings, which are sensitive to interest rate fluctuations and credit risk in the New York municipal market.

Growth Trends And Dividend Policy

The fund’s growth is tied to the performance of its underlying bond portfolio, which may face headwinds in a rising rate environment. PNI maintains a consistent dividend policy, distributing $0.354 per share annually, appealing to income-focused investors. However, the sustainability of dividends depends on its ability to generate sufficient interest income and manage portfolio losses.

Valuation And Market Expectations

PNI’s valuation is influenced by its NAV, bond market conditions, and investor demand for tax-exempt income. Market expectations likely reflect caution due to interest rate uncertainty and potential credit risks in the municipal sector. The fund’s premium/discount to NAV will be a key metric for investor sentiment.

Strategic Advantages And Outlook

PNI benefits from PIMCO’s active management and credit research capabilities, which may help navigate volatile markets. Its tax-exempt focus provides a strategic niche, but the outlook remains cautious amid macroeconomic uncertainty. The fund’s ability to adapt its portfolio to changing rate environments will be critical for long-term performance.

Sources

Fund annual report (10-K), PIMCO investor disclosures

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