investorscraft@gmail.com

Intrinsic ValueXAI Octagon Floating Rate & Alternative Income Term Trust (XFLT)

Previous Close$4.49
Intrinsic Value
Upside potential
Previous Close
$4.49

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

XAI Octagon Floating Rate & Alternative Income Term Trust (XFLT) is a closed-end management investment company primarily focused on generating income through investments in floating-rate loans and alternative credit instruments. The trust operates in the financial services sector, targeting institutional and retail investors seeking diversified exposure to leveraged loans, structured credit, and other alternative income-generating assets. Its core revenue model relies on interest income, capital appreciation, and strategic allocations to high-yield debt securities, positioning it as a niche player in the fixed-income alternatives space. The trust differentiates itself through active portfolio management, leveraging Octagon Credit Investors’ expertise in leveraged finance and structured credit markets. XFLT’s market positioning aligns with investors looking for floating-rate exposure to mitigate interest rate risk while accessing non-traditional credit opportunities. Its portfolio construction emphasizes diversification across sectors and issuers, aiming to deliver stable income with lower volatility relative to traditional fixed-rate bonds.

Revenue Profitability And Efficiency

For FY 2024, XFLT reported revenue of $57.7 million and net income of $48.9 million, translating to diluted EPS of $1.04. The trust’s profitability reflects its ability to generate income from its floating-rate loan portfolio, though operating cash flow was negative at -$182.0 million, likely due to portfolio rebalancing or timing differences in cash distributions. Capital expenditures were negligible, consistent with its asset-light investment model.

Earnings Power And Capital Efficiency

XFLT’s earnings power is driven by its yield-focused portfolio, with a dividend payout of $0.972 per share, indicating a strong income distribution capability. The absence of debt enhances capital efficiency, allowing the trust to allocate resources flexibly. However, the negative operating cash flow suggests potential liquidity management challenges or reinvestment activities that may impact short-term cash availability.

Balance Sheet And Financial Health

The trust maintains a conservative balance sheet with $7.9 million in cash and no debt, underscoring its financial stability. With 48.4 million shares outstanding, the equity base supports its investment strategy without leverage, reducing financial risk. The lack of debt obligations provides flexibility in navigating market volatility and capitalizing on investment opportunities.

Growth Trends And Dividend Policy

XFLT’s growth is tied to the performance of its floating-rate loan portfolio, which benefits from rising interest rates. The dividend policy, with a $0.972 per share distribution, reflects a commitment to income generation. Future growth will depend on the trust’s ability to source high-quality credit investments and maintain portfolio yield amid evolving market conditions.

Valuation And Market Expectations

The trust’s valuation is influenced by its income-generating capacity and market demand for floating-rate assets. Investors likely price XFLT based on its dividend yield and credit portfolio performance, with expectations anchored to interest rate trends and credit market stability. The absence of debt and focus on alternative income may appeal to risk-averse income seekers.

Strategic Advantages And Outlook

XFLT’s strategic advantages include its specialized focus on floating-rate loans and alternative credit, managed by an experienced team. The outlook hinges on interest rate dynamics and credit market conditions, with potential upside from disciplined portfolio management. Challenges may arise from credit quality deterioration or liquidity constraints in leveraged loan markets.

Sources

Company filings, CIK 0001703079

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