investorscraft@gmail.com

Intrinsic ValueWestern Asset Intermediate Muni Fund Inc. (SBI)

Previous Close$7.86
Intrinsic Value
Upside potential
Previous Close
$7.86

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 Intermediate Muni Fund Inc. (SBI) is a closed-end investment fund specializing in intermediate-term municipal securities. The fund primarily invests in investment-grade municipal bonds, aiming to provide tax-exempt income to shareholders. Its strategy focuses on leveraging Western Asset Management’s expertise in fixed-income markets to optimize yield and credit quality. The fund operates in a competitive municipal bond sector, where demand is driven by tax-advantaged income seekers, particularly high-net-worth individuals and institutional investors. SBI differentiates itself through active management and a disciplined credit selection process, targeting stable returns with lower volatility compared to broader fixed-income markets. The fund’s market position is reinforced by its affiliation with Western Asset, a globally recognized fixed-income manager with deep municipal market expertise.

Revenue Profitability And Efficiency

For FY 2024, SBI reported revenue of $10.17 million, with net income of $7.84 million, reflecting a strong profit margin. The diluted EPS stood at $0.56, indicating efficient earnings distribution across its 14.08 million outstanding shares. Operating cash flow was $6.51 million, demonstrating robust liquidity generation. The absence of capital expenditures aligns with its investment-focused model, ensuring minimal operational overhead.

Earnings Power And Capital Efficiency

SBI’s earnings power is underscored by its ability to generate consistent net income from its municipal bond portfolio. The fund’s capital efficiency is evident in its high net income-to-revenue ratio, supported by low operational costs. The absence of debt and capital expenditures further enhances its ability to allocate resources toward income-generating investments, maximizing shareholder returns.

Balance Sheet And Financial Health

SBI maintains a clean balance sheet with no reported debt and zero cash equivalents, reflecting its focus on fully invested strategies. The fund’s financial health is stable, supported by strong operating cash flows and no leverage, reducing financial risk. Its asset base is entirely composed of municipal securities, aligning with its income-focused mandate.

Growth Trends And Dividend Policy

SBI’s growth is tied to the performance of the municipal bond market and its ability to generate tax-exempt income. The fund distributed a dividend of $0.504 per share, emphasizing its commitment to providing regular income. While growth in AUM depends on market conditions, its dividend policy remains a key attraction for income-focused investors.

Valuation And Market Expectations

The fund’s valuation is influenced by its NAV and the broader municipal bond market trends. Market expectations hinge on interest rate movements and tax policy changes, which impact demand for tax-exempt securities. SBI’s performance is closely tied to these macroeconomic factors, with investors valuing its stable income generation.

Strategic Advantages And Outlook

SBI benefits from Western Asset’s expertise and a disciplined investment approach, positioning it well in the intermediate muni space. The outlook remains favorable given sustained demand for tax-advantaged income, though interest rate volatility poses a risk. The fund’s active management and credit selection are expected to mitigate challenges, supporting long-term performance.

Sources

10-K filing, company 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