← UPS V →
Latest Report → ← All Tickers

UTG

UTG

Accumulate 2026-04-04
Model
DDM
Price at Report
$39.83
Base IV
$49.59
Bear IV
$40.75
Bull IV
$59.96
Entry Zone: 43-46 · Sell Above: 51
Bore Family Office
Bore Family Office
Valuation Report — Reaves Utility Income Fund (UTG) • April 4, 2026
3-Stage DDM (Ke) • Discount Rate: 7.25% • Current Price: $39.83
Prepared by Lurch • Bore Family Office • Data: Finnhub, StockAnalysis.com, S&P Global Market Intelligence
🏢 Business Overview

The Reaves Utility Income Fund (UTG) is a closed-end fund (CEF) managed by W.H. Reaves & Company, Inc., launched on February 24, 2004. The fund invests at least 80% of its total assets in dividend-paying common/preferred stocks and debt instruments of companies in the utility industry, with the remaining 20% permitted in other sectors (primarily telecom and essential infrastructure). UTG employs modest leverage (~30% of assets) to enhance its distribution yield and uses a bottom-up fundamental approach. The fund pays $0.20 per share per month ($2.40/year), a 6.03% annual yield at the April 2026 market price of $39.83. Since inception in 2004, UTG has delivered approximately 11%/year total return (market price basis), making it one of the best-performing utility CEFs over the long term. Top holdings include Talen Energy (9.7%), CenterPoint Energy (5.7%), Constellation Energy (5.0%), IDACORP (4.8%), and Vistra Corp (4.8%).

Business SegmentRevenue% of TotalYoY GrowthMarginNotes
Regulated Utilities (Electric/Gas)$0M55%+3.0%Core utility holdings; stable regulated returns; rate-base growth ~5–6%/yr
Power/Independent Power (IPP)$0M22%+8.0%TLN, VST, CEG — data center/AI power demand; highest growth in portfolio
Telecom/Communications Infrastructure$0M13%+4.0%Deutsche Telekom (4.4%) and comm tower/fiber exposure
Other (Midstream/Infrastructure)$0M10%+3.0%Diversified essential infrastructure; REITs, midstream
Blended Growth Rate100%+4.2%Weighted avg across segments
📊 Business Lifecycle Stage
Stage 1
Startup
Stage 2
Hyper Growth
Stage 3
Self Funding
Stage 4
Operating Leverage
Stage 5
Capital Return
Stage 6
Decline

Stage 5 — Capital Return (Income Fund): Mature business returning capital via dividends and buybacks. DDM or Shareholder Yield DDM captures the value being distributed to shareholders.

Why this drives model selection: Capital return era — DDM or Shareholder Yield DDM captures distributed value.

🔍 Quality Scorecard
MetricValueAssessment
Debt / EBITDA2.2x2–5x moderate
Revenue Trendstable3-year directional trend
FCF Margin TrendStable (±1pp)Directional margin trajectory
Analyst RevisionsNeutralLast 90 days consensus direction
✅ Quality profile supports the valuation
📊 Financial Snapshot
Metric20212022202320242025
Revenue ($M)$85$88$90$96$93
Rev YoY Growth+3.5%+2.3%+6.7%-3.1%
Gross Margin
EBITDA ($M)
EBITDA Margin
Operating Income ($M)$75$78$81$85$82
Operating Margin88.2%88.6%90.0%88.5%88.2%
Net Income ($M)$320$-285$550$900$769
Net Margin376.5%-323.9%611.1%937.5%826.9%
EPS (diluted)$3.02$-2.68$5.14$8.41$7.18
Free Cash Flow ($M)$250$235$240$250$240
Annual DPS$2.280$2.340$2.340$2.400$2.400
Total Debt ($M)$400$420$440$450$450
💹 Capital Return & Share Count Analysis
Net Share Change
+5.1% (2020→2025)
📈 Net dilution — issuances exceed buybacks
YearDiluted Shares (M)YoY ChangeBuyback Spend ($M)Buyback Yield
2020102.0M
2021105.0M+2.9%
2022106.0M+1.0%
2023107.0M+0.9%
2024107.2M+0.2%
2025107.2M+0.0%
UTG shares outstanding

UTG is a closed-end fund — it does not repurchase shares in the conventional sense. Shares are issued at IPO and through secondary offerings (DRIP). The fund's "capital return" is entirely through the monthly $0.20 distribution ($2.40/yr). The distribution has been maintained at $0.20/month since approximately 2020 — no cuts since inception. UTG uses approximately 30% leverage to enhance distributions; this creates interest rate sensitivity (rising rates compress CEF distribution coverage). The fund pays distributions from net investment income and realized capital gains.

📈 DDM Scenarios
$41
🔴 Bear
$50
📊 Base
$60
🚀 Bull
$39.83
Current Price
$40
Analyst Avg PT
ScenarioStage 1 (Yrs 1–5)Stage 2 (Yrs 6–10)Terminal gKeIntrinsic Valuevs Price
🔴 Bear1.0%1.0%1.5%7.25%$41▲2.3%
📊 Base3.0%2.5%2.0%7.25%$50▲24.5%
🚀 Bull5.0%3.5%2.5%7.25%$60▲50.6%
Intrinsic Value vs PriceFCF Projection
📋 Full 10-Year Projection Tables
Bear Scenario
Stage 1: 1.0%  |  Stage 2: 1.0%  |  Terminal: 1.5%
PeriodStageDPS / Dist.PV of DPSCumulative IV
Year 1Stage 1$2.424$2.260$2.26
Year 2Stage 1$2.448$2.128$4.39
Year 3Stage 1$2.473$2.004$6.39
Year 4Stage 1$2.497$1.888$8.28
Year 5Stage 1$2.522$1.778$10.06
Year 6Stage 2$2.548$1.674$11.73
Year 7Stage 2$2.573$1.576$13.31
Year 8Stage 2$2.599$1.485$14.79
Year 9Stage 2$2.625$1.398$16.19
Year 10Stage 2$2.651$1.317$17.51
TerminalTV=$46.80PV(TV)=$23.24 (57% of IV)$40.75
Intrinsic ValuePV(Divs) $17.51 + PV(TV) $23.24$40.75
How the price per share is derived: Each year's projected dividend is discounted back at Ke (7.25%) to get its present value. After Year 10, dividends are assumed to grow at the terminal rate (1.5%) in perpetuity — the Gordon Growth formula gives a terminal value of DPS11 / (Ke − gT) = $46.80. That terminal value is then discounted back 10 years to today's dollars (PV of TV = $23.24). Intrinsic value = PV of all dividends ($17.51) + PV of terminal value ($23.24) = $40.75 per share.
Base Scenario
Stage 1: 3.0%  |  Stage 2: 2.5%  |  Terminal: 2.0%
PeriodStageDPS / Dist.PV of DPSCumulative IV
Year 1Stage 1$2.472$2.305$2.30
Year 2Stage 1$2.546$2.214$4.52
Year 3Stage 1$2.623$2.126$6.64
Year 4Stage 1$2.701$2.042$8.69
Year 5Stage 1$2.782$1.961$10.65
Year 6Stage 2$2.852$1.874$12.52
Year 7Stage 2$2.923$1.791$14.31
Year 8Stage 2$2.996$1.712$16.02
Year 9Stage 2$3.071$1.636$17.66
Year 10Stage 2$3.148$1.563$19.22
TerminalTV=$61.16PV(TV)=$30.37 (61% of IV)$49.59
Intrinsic ValuePV(Divs) $19.22 + PV(TV) $30.37$49.59
How the price per share is derived: Each year's projected dividend is discounted back at Ke (7.25%) to get its present value. After Year 10, dividends are assumed to grow at the terminal rate (2.0%) in perpetuity — the Gordon Growth formula gives a terminal value of DPS11 / (Ke − gT) = $61.16. That terminal value is then discounted back 10 years to today's dollars (PV of TV = $30.37). Intrinsic value = PV of all dividends ($19.22) + PV of terminal value ($30.37) = $49.59 per share.
Bull Scenario
Stage 1: 5.0%  |  Stage 2: 3.5%  |  Terminal: 2.5%
PeriodStageDPS / Dist.PV of DPSCumulative IV
Year 1Stage 1$2.520$2.350$2.35
Year 2Stage 1$2.646$2.300$4.65
Year 3Stage 1$2.778$2.252$6.90
Year 4Stage 1$2.917$2.205$9.11
Year 5Stage 1$3.063$2.159$11.27
Year 6Stage 2$3.170$2.083$13.35
Year 7Stage 2$3.281$2.010$15.36
Year 8Stage 2$3.396$1.940$17.30
Year 9Stage 2$3.515$1.872$19.17
Year 10Stage 2$3.638$1.807$20.98
TerminalTV=$78.50PV(TV)=$38.99 (65% of IV)$59.96
Intrinsic ValuePV(Divs) $20.98 + PV(TV) $38.99$59.96
How the price per share is derived: Each year's projected dividend is discounted back at Ke (7.25%) to get its present value. After Year 10, dividends are assumed to grow at the terminal rate (2.5%) in perpetuity — the Gordon Growth formula gives a terminal value of DPS11 / (Ke − gT) = $78.50. That terminal value is then discounted back 10 years to today's dollars (PV of TV = $38.99). Intrinsic value = PV of all dividends ($20.98) + PV of terminal value ($38.99) = $59.96 per share.
🔲 Sensitivity Table
Ke \ gT1.5%2.0%2.5%3.0%3.5%
5.2%$73$82$93$110$137
5.7%$64$71$79$90$106
6.2%$57$62$68$76$86
6.7%$52$55$60$66$73
7.2%$47$50$54$58$63
7.7%$43$46$48$52$56
8.2%$40$42$44$47$50
8.7%$37$39$41$43$45
9.2%$35$36$38$39$41

Green = >10% above current price. Red = >10% below. Gold = within ±10%.

Sensitivity Heatmap
📉 Long-Term Price Trend Channel

Log-linear trend fitted to full price history. ±1.5σ bands. Green shaded zone = bottom 25% of historical range — historically attractive entry.

Long-Term Trend Channel
🏦 Comparable Valuation
CompanyTickerP/EEV/EBITDAP/FCFDiv YieldNotes
Reaves Utility IncomeUTGN/AN/AN/A6.0%CEF; -0.5% disc to NAV; 11%/yr since incept
Duff & Phelps UtilityDPGN/AN/AN/A7.2%Utility CEF; higher discount ~8%; more cyclical
Gabelli Utility TrustGUTN/AN/AN/A7.8%Utility CEF; often at premium; smaller
Cohen & Steers UtilUTFN/AN/AN/A6.8%Large utility/infrastructure CEF peer
Nuveen Utility IncJMFN/AN/AN/A6.1%Diversified energy/utility CEF
Utility Sector ETFXLUN/AN/AN/A3.5%Passive benchmark; no leverage; lower yield
🔮 Analyst Forecast Section
(a) EPS Consensus
YearLow / ActualAvgHigh# AnalystsType
2022$-2.68Actual
2023$5.14Actual
2024$8.41Actual
2025$7.18Actual
(b) Revenue Consensus
YearLow / ActualAvgHigh# AnalystsType
2022$0.1BActual
2023$0.1BActual
2024$0.1BActual
2025$0.1BActual
💡 Investment Thesis
  • 6%+ yield with 20-year track record of distribution maintenance: UTG has never cut its distribution since inception in 2004. Monthly $0.20 payments provide reliable income. The 11%/year since-inception total return at market price demonstrates the compounding power of reinvested distributions in a utility portfolio.
  • IPP/Data Center exposure is the bull case catalyst: Top holding Talen Energy (TLN) at 9.7% provides exposure to the AI data center power demand thesis. Constellation Energy (CEG 5.0%) and Vistra (VST 4.8%) similarly benefit from nuclear renaissance and clean power agreements with hyperscalers. This "utilities + AI" angle differentiates UTG from pure rate-base utility funds.
  • Trading near NAV — fair entry: UTG at -0.50% discount to NAV ($40.03) is near historical fair value. The fund has historically traded at 0% to +5% premium during rate cut cycles. A return to +2-3% premium would add ~$0.80–1.20/share in price appreciation beyond distribution yield.
  • Leverage is the key risk: UTG uses ~30% leverage ($1.3B borrowings on $4.3B assets). Rising short-term rates increase borrowing costs and compress distribution coverage. In 2022, rate hikes compressed UTG's NAV by ~15% and the fund traded at a discount. The current rate environment (rates likely peaking/declining) is favorable for UTG.
  • Distribution risk is low but not zero: UTG has never cut its distribution, but Section 19(a) notices occasionally indicate a portion is return of capital (not pure income). If portfolio income falls below distribution levels, a cut is possible — though Reaves has managed around this for 21 years without a cut.
👔 Management Quality & Culture
CEO: The Fund
Net Insider Buys (12m)
+6,129 shares
Incentive Alignment
⚠️ Moderate

Compensation: Equity-based compensation present

CEO Background & Track Record
Home | Reaves Utility Income Fund
The Reaves Utility Income Fund (UTG) is a closed-end fund providing tax-advantaged monthly distributions from utility sector investments since 2004. Over $1....
Reaves Utility Income Fund (UTG) Company Profile & Descripti
Company profile for Reaves Utility Income Fund (UTG) stock, with a description, list of executives, contact details and other key facts.
Reaves Utility Income Fund
John P. Bartlett, CFA, Portfolio Manager, Reaves Asset Management-President · Jay Rhame, Fund President, Portfolio Manager, Reaves Asset Management-CEO
Capital Allocation & Strategy
The Fund | Reaves Utility Income Fund Performance & Holdings
View UTG fund performance, holdings, and distribution history. See portfolio allocation, investment strategy, and quarterly reports.
Reaves Utility Income Fund (UTG) | Reaves Asset Management
The Reaves Utility Income Fund is a publicly listed closed-end fund with an emphasis on paying a high distribution to shareholders through dividends and capital gains generated by the Fund’s investments. The Fund invests in infrastructure s
Employee Ratings
Culture Signal
Mixed
Employee Review Excerpts
Reaves Utility Income Fund (UTG) | Reaves Asset Management
The Reaves Utility Income Fund is a publicly listed closed-end fund with an emphasis on paying a high distribution to shareholders through dividends and capital gains generated by the Fund’s investments. The Fund invests in infrastructure s
Home | Reaves Utility Income Fund
The Reaves Utility Income Fund (UTG) is a closed-end fund providing tax-advantaged monthly distributions from utility sector investments since 2004. Over $1....
Reaves Utility Income Fund (UTG) Stock Price & Overview
Reaves Utility Income Fund remains a buy, offering a 6.2% yield and direct exposure to utility companies poised to benefit from AI-driven data center growth.
Sources: Finnhub insider data · Brave Search (Glassdoor, Indeed, Comparably, news) · Earnings surprise data from analyst forecasts · Qualitative signals are directional only.
⚖️ DDM Verdict: Accumulate — Reaves Utility Income Fund (UTG)
Current price: $39.83 | Analyst Avg PT: $40.03
$41
🔴 Bear
$50
📊 Base
$60
🚀 Bull
TierPriceAction
Tier 1 — Starter≤$46Begin position
Tier 2 — Add≤$45Add on weakness
Tier 3 — Full≤$43Full allocation
Sell Alert≥$51Above fair value — consider trimming
How tiers are set: Tier 1 = Base IV × 0.92 (8% discount to base case). Tier 2 = midpoint of Bear & Base IV (building on meaningful weakness). Tier 3 = Bear IV × 1.05 (just above worst-case — maximum margin of safety). Sell alert = Bull IV × 0.85 (15% discount to bull case — above fair value range).

UTG at $39.83 offers a 6.03% tax-advantaged distribution yield with a 20-year track record of consistent monthly income. The DDM Base value of ~$42–48 suggests modest capital appreciation upside on top of the distribution. This is predominantly an income vehicle, not a capital appreciation story. Accumulate at current levels for income-oriented accounts; ideal entry in the $37–40 range where the distribution yield reaches 6%+. Target yield-on-cost of 6%+; add on any discount to NAV widening beyond 3–5%.

🔧 Model Notes & Calibration
AssumptionRationale / Notes
CEF Valuation FrameworkUTG is a closed-end fund. Traditional DCF/DDM applies to the distribution stream. Primary fair value anchor = NAV ($40.03 at Apr 2, 2026). Secondary anchor = DDM of $2.40/yr distribution at 7.25% Ke with modest growth.
Ke BuildRf=4.25% + β=0.60 × ERP=5.5% = 7.55% → reduced to 7.25% to reflect diversification benefit of holding 50+ utility stocks vs single-company beta. Utility beta typically 0.50–0.70.
NAV AnalysisNAV $40.03 at Apr 2, 2026. Current discount -0.50% is near 5-year historical average of -1.0% to +3.0%. UTG tends to trade at premium during rate cut cycles. Rate environment favorable for further premium expansion.
Distribution Sustainability$2.40/yr distribution × 107.2M shares = $257M total distributions. Net investment income ~$85–96M (Section 19a notices indicate blend of income + realized gains + ROC). Reaves has never cut the distribution in 21 years; managed distributions to be stable through rate cycles.
Leverage RiskUTG uses ~30% leverage (~$1.28B at current AUM). Borrowing costs tied to short-term rates. With SOFR declining cycle potentially ahead, leverage costs should moderate. In 2022 rate shock, UTG NAV fell ~15% — the key historical risk case.
No Analyst Coverage NoteCEFs typically have no sell-side EPS/PT coverage. Analyst consensus PT set to NAV $40.03 as the appropriate fair value anchor. DDM IVs represent the distribution capitalization value at varying growth/discount rates.
Bore Family Office • Analysis generated by Lurch • Not investment advice.