investorscraft@gmail.com

Intrinsic ValueWestern Asset Diversified Income Fund (WDI)

Previous Close$13.90
Intrinsic Value
Upside potential
Previous Close
$13.90

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 Diversified Income Fund (WDI) is a closed-end management investment company focused on delivering high current income and capital appreciation through a diversified portfolio of fixed-income securities. The fund primarily invests in corporate bonds, mortgage-backed securities, and other income-generating assets, leveraging Western Asset Management’s expertise in credit analysis and macroeconomic trends. Its strategy targets a broad range of sectors, including financials, industrials, and utilities, to optimize risk-adjusted returns. WDI operates in a competitive fixed-income market, where its ability to dynamically allocate across credit qualities and maturities provides a differentiated edge. The fund’s market position is reinforced by its affiliation with Western Asset, a globally recognized fixed-income manager with deep resources and a long-term track record. By maintaining a flexible mandate, WDI adapts to shifting interest rate environments and credit cycles, appealing to income-focused investors seeking diversification beyond traditional bond funds.

Revenue Profitability And Efficiency

For FY 2024, WDI reported revenue of $71.9 million, with net income reaching $70.3 million, reflecting strong profitability. The fund’s diluted EPS stood at $1.36, indicating efficient earnings distribution across its 51.8 million outstanding shares. Operating cash flow was robust at $88.8 million, supported by disciplined portfolio management and negligible capital expenditures, underscoring its focus on income generation rather than asset-intensive operations.

Earnings Power And Capital Efficiency

WDI demonstrates solid earnings power, with its net income closely tracking revenue, suggesting minimal leakage from operating expenses. The absence of debt enhances capital efficiency, allowing the fund to allocate nearly all generated income to shareholder returns. Its dividend payout of $1.782 per share aligns with its income-focused mandate, reinforcing its appeal to yield-seeking investors.

Balance Sheet And Financial Health

The fund maintains a conservative balance sheet, with $7.6 million in cash and no debt, reflecting strong liquidity and financial stability. This positions WDI favorably to navigate market volatility without leverage-related risks. The lack of debt also simplifies its capital structure, reducing financial complexity and enhancing transparency for investors.

Growth Trends And Dividend Policy

WDI’s growth is tied to its ability to source attractive fixed-income opportunities, with its dividend policy central to its value proposition. The $1.782 per share dividend underscores its commitment to delivering consistent income, though future growth depends on market conditions and credit spreads. Its closed-end structure allows for stable capital deployment without redemption pressures.

Valuation And Market Expectations

The fund’s valuation is influenced by its income-generating capability and market demand for yield. With a clear focus on diversified fixed-income assets, WDI’s performance is closely tied to interest rate trends and credit markets. Investors likely price the fund based on its dividend yield and Western Asset’s management credibility.

Strategic Advantages And Outlook

WDI benefits from Western Asset’s institutional expertise and flexible investment approach, enabling it to capitalize on dislocations in fixed-income markets. Its outlook hinges on macroeconomic stability and the fund’s ability to maintain credit quality while delivering competitive yields. The absence of debt and strong cash flow generation provide resilience in uncertain rate environments.

Sources

Fund annual report (10-K), Western Asset Management 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