investorscraft@gmail.com

Intrinsic ValueNXG Cushing Midstream Energy Fund (SRV)

Previous Close$40.63
Intrinsic Value
Upside potential
Previous Close
$40.63

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 Cushing MLP & Infrastructure Total Return Fund (SRV) is a closed-end management investment company focused on generating total return through investments in master limited partnerships (MLPs) and infrastructure-related assets. The fund primarily targets the energy midstream sector, including pipelines, storage, and transportation assets, which provide stable cash flows due to their fee-based revenue models. By leveraging its expertise in energy infrastructure, SRV aims to capitalize on the long-term demand for energy logistics and transportation, positioning itself as a specialized vehicle for investors seeking exposure to this niche market. The fund’s strategy emphasizes diversification across high-quality MLPs and infrastructure equities, balancing yield and growth potential. Its market position is reinforced by its focus on assets with contracted cash flows, which are less susceptible to commodity price volatility. This approach aligns with the broader trend of energy infrastructure playing a critical role in North America’s energy transition and supply chain resilience.

Revenue Profitability And Efficiency

For FY 2024, SRV reported revenue of $58.98 million and net income of $57.80 million, reflecting a high margin profile typical of MLP-focused funds. The absence of capital expenditures suggests the fund’s operations are primarily financial rather than operational, with efficiency driven by portfolio management rather than physical asset utilization. Operating cash flow was negative at -$81.35 million, likely due to timing differences in distributions or investment activities.

Earnings Power And Capital Efficiency

The fund’s earnings power is derived from its MLP and infrastructure investments, which generate distributable cash flows. The net income figure indicates strong earnings relative to revenue, though the lack of diluted EPS data limits further granularity. Capital efficiency is difficult to assess without shares outstanding or detailed asset metrics, but the focus on yield-generating assets suggests a disciplined approach to capital allocation.

Balance Sheet And Financial Health

Key balance sheet metrics such as cash and equivalents, total debt, and shares outstanding are unavailable, making it challenging to evaluate SRV’s financial health. The absence of reported debt could imply a conservative leverage profile, but further details are needed to confirm liquidity and solvency risks. The fund’s structure as a closed-end vehicle may influence its capital structure and leverage options.

Growth Trends And Dividend Policy

SRV’s dividend per share of $5.4 highlights its income-oriented strategy, appealing to yield-seeking investors. Growth trends are unclear without historical data, but the fund’s focus on infrastructure and MLPs suggests exposure to long-term energy demand trends. The dividend policy likely prioritizes sustainability, given the stable cash flows from its underlying assets, though reinvestment opportunities may be limited by the closed-end structure.

Valuation And Market Expectations

Valuation metrics are limited without share count or market capitalization data. However, the fund’s performance is tied to MLP and infrastructure sector valuations, which are influenced by energy demand, interest rates, and regulatory factors. Market expectations likely center on SRV’s ability to maintain distributions and navigate sector-specific risks, such as regulatory changes or energy transition pressures.

Strategic Advantages And Outlook

SRV’s strategic advantage lies in its specialized focus on MLPs and infrastructure, offering investors targeted exposure to a critical segment of the energy market. The fund’s outlook depends on the stability of midstream cash flows and broader energy sector dynamics. While regulatory and environmental pressures pose risks, the essential nature of energy infrastructure supports a resilient long-term thesis for the fund’s strategy.

Sources

Fund filings, CIK 0001400897

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