investorscraft@gmail.com

Intrinsic Value7.125% Fixed-Rate Reset Subordinated Debentures due 2052 (RZC)

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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The 7.125% Fixed-Rate Reset Subordinated Debentures due 2052 (RZC) represent a long-term debt instrument issued by a financial institution, structured to provide fixed interest payments with a reset mechanism to adjust rates periodically. These debentures are subordinated, meaning they rank below senior debt in repayment priority, which increases risk but offers higher yields to compensate investors. The issuer leverages such instruments to strengthen capital buffers while maintaining flexibility in refinancing. Marketed primarily to institutional and retail investors seeking stable income, RZC operates within the broader fixed-income securities landscape, competing with similar subordinated debt offerings from banks and financial entities. Its positioning hinges on the issuer's creditworthiness and the reset feature, which mitigates interest rate risk over the long term. The debentures cater to income-focused portfolios, balancing yield attractiveness with the issuer's financial stability.

Revenue Profitability And Efficiency

RZC's revenue of $22.1 million reflects interest income from the debentures, while net income of $724,000 indicates modest profitability after accounting for associated costs. The diluted EPS of $0.0108 underscores limited earnings per share, typical for debt instruments. Operating cash flow of $9.37 billion suggests robust liquidity management by the issuer, though capital expenditures are negligible, aligning with the financial nature of the instrument.

Earnings Power And Capital Efficiency

The debentures' earnings power is tied to their fixed-rate structure, providing predictable interest income. Capital efficiency is evident in the absence of capex, as the instrument relies solely on the issuer's ability to service debt. The reset feature ensures adaptability to changing rate environments, enhancing long-term sustainability.

Balance Sheet And Financial Health

With $3.33 billion in cash and equivalents against $5.04 billion in total debt, the issuer maintains a leveraged but liquid position. The subordinated nature of RZC implies higher risk in distress scenarios, though the sizable cash reserves offer a cushion for interest obligations.

Growth Trends And Dividend Policy

Growth is constrained by the fixed-income nature of RZC, with returns driven by yield rather than appreciation. The dividend per share of $1.78 reflects the instrument's income-generating purpose, appealing to yield-seeking investors.

Valuation And Market Expectations

RZC's valuation hinges on credit spreads and interest rate trends, with its reset feature providing a hedge against rate volatility. Market expectations likely focus on the issuer's credit stability and the debentures' yield relative to alternatives.

Strategic Advantages And Outlook

The debentures' strategic advantage lies in their hybrid structure, blending fixed income with periodic rate adjustments. The outlook depends on macroeconomic conditions and the issuer's financial resilience, with sustained demand likely in low-yield environments.

Sources

Company filings, debt offering documents

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