investorscraft@gmail.com

Intrinsic ValueVirtus Total Return Fund Inc. (ZTR)

Previous Close$6.49
Intrinsic Value
Upside potential
Previous Close
$6.49

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

Virtus Total Return Fund Inc. (ZTR) is a closed-end investment fund specializing in a diversified portfolio of equities and fixed-income securities. The fund primarily generates returns through capital appreciation and income from dividends and interest, targeting long-term growth while providing current income to shareholders. Operating in the competitive asset management sector, ZTR distinguishes itself through active management and a focus on high-quality, income-generating assets, appealing to investors seeking balanced exposure to both equity and debt markets. The fund’s strategy emphasizes sector diversification and risk-adjusted returns, positioning it as a middle-ground option for investors wary of pure equity or fixed-income funds. Its market position is reinforced by Virtus Investment Partners’ broader platform, which provides access to institutional-grade research and portfolio management expertise.

Revenue Profitability And Efficiency

For FY 2024, ZTR reported revenue of $41.1 million, primarily derived from investment income. Net income stood at $82.6 million, reflecting strong portfolio performance and efficient cost management. The fund’s diluted EPS of $1.32 underscores its profitability, while operating cash flow of $10.6 million indicates stable liquidity generation. Notably, the absence of capital expenditures highlights its asset-light operational model.

Earnings Power And Capital Efficiency

ZTR’s earnings power is evident in its ability to generate substantial net income relative to its revenue base, driven by effective portfolio management. The fund’s capital efficiency is supported by its leverage strategy, with total debt of $168.3 million, which is prudently managed to enhance returns without compromising financial stability. The high net income-to-revenue ratio suggests robust investment performance.

Balance Sheet And Financial Health

ZTR maintains a conservative balance sheet with $5.6 million in cash and equivalents, providing liquidity for distributions and opportunistic investments. Total debt of $168.3 million is manageable given the fund’s income-generating assets and stable cash flows. The absence of significant capital expenditures further bolsters its financial flexibility, ensuring resilience in volatile market conditions.

Growth Trends And Dividend Policy

ZTR’s growth is tied to market performance and its ability to selectively invest in high-yield assets. The fund’s dividend policy, with a $0.60 per share payout, reflects its commitment to providing consistent income. While growth may be modest compared to pure equity funds, the focus on total return aligns with its investor base’s income and capital appreciation objectives.

Valuation And Market Expectations

The fund’s valuation is influenced by its NAV performance and market sentiment toward closed-end funds. Investors likely price ZTR based on its yield, portfolio quality, and the broader interest rate environment. The fund’s ability to sustain dividends and deliver capital appreciation will be key drivers of future valuation multiples.

Strategic Advantages And Outlook

ZTR benefits from Virtus Investment Partners’ expertise and a diversified portfolio strategy, which mitigates sector-specific risks. The outlook remains cautiously optimistic, contingent on market conditions and the fund’s ability to maintain its income-generating capabilities. Its strategic focus on balanced returns positions it well for investors seeking stability amid economic uncertainty.

Sources

Fund annual report (FY 2024), Virtus Investment Partners 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