investorscraft@gmail.com

Intrinsic ValueTempleton Dragon Fund, Inc. (TDF)

Previous Close$11.89
Intrinsic Value
Upside potential
Previous Close
$11.89

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

Templeton Dragon Fund, Inc. (TDF) is a closed-end investment fund specializing in Chinese equities, offering investors exposure to a diversified portfolio of growth-oriented companies in China. The fund primarily invests in sectors such as technology, consumer discretionary, and financial services, capitalizing on China's expanding middle class and rapid urbanization. Its strategy focuses on long-term capital appreciation by identifying undervalued stocks with strong fundamentals and growth potential. TDF operates in a highly competitive market, contending with other China-focused funds and broader emerging market ETFs. The fund differentiates itself through active management and deep local expertise, leveraging Franklin Templeton's global research capabilities. However, its performance is closely tied to macroeconomic conditions in China, regulatory changes, and geopolitical risks, which can introduce volatility. Despite these challenges, TDF remains a niche vehicle for investors seeking targeted exposure to China's dynamic equity market.

Revenue Profitability And Efficiency

For FY 2024, TDF reported revenue of $27.7 million, derived primarily from investment income. Net income stood at $27.0 million, translating to diluted EPS of $1.07, reflecting efficient cost management and a favorable investment environment. The absence of operating cash flow and capital expenditures suggests the fund's operations are purely investment-driven, with no significant operational overhead.

Earnings Power And Capital Efficiency

TDF's earnings power is tied to its portfolio performance, with net income closely tracking revenue due to minimal operating expenses. The fund's capital efficiency is evident in its ability to generate substantial net income relative to its asset base, though this is subject to market fluctuations. The lack of debt enhances its ability to weather market downturns without financial strain.

Balance Sheet And Financial Health

TDF maintains a conservative balance sheet, with $2.2 million in cash and no debt, underscoring strong financial health. The absence of leverage reduces risk, though it may limit returns in bullish markets. The fund's equity base is supported by $25.4 million in outstanding shares, providing a stable foundation for future investments.

Growth Trends And Dividend Policy

Growth for TDF is contingent on the performance of its Chinese equity holdings, which are influenced by regional economic trends. The fund declared a dividend of $0.2155 per share, indicating a modest yield. Dividend policy appears secondary to capital appreciation, aligning with its growth-focused investment strategy. Future growth will depend on China's economic recovery and sector-specific opportunities.

Valuation And Market Expectations

TDF's valuation is driven by its NAV and market sentiment toward Chinese equities. The fund trades at a discount or premium to NAV, reflecting investor expectations about China's economic trajectory. Recent earnings suggest resilience, but geopolitical and regulatory risks may weigh on future valuations. Market expectations remain cautious amid ongoing macroeconomic uncertainties.

Strategic Advantages And Outlook

TDF benefits from Franklin Templeton's expertise in emerging markets and a focused China strategy. Its active management approach allows for nimble adjustments to portfolio composition. However, the outlook is clouded by China's regulatory environment and global trade tensions. The fund's success will hinge on its ability to navigate these challenges while capitalizing on high-growth opportunities in select sectors.

Sources

Fund annual report (FY 2024), Franklin Templeton investor materials

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