VCRAX
NYLI CBRE Global Infrastructure Class A
1W: -1.8%
1M: -5.7%
3M: -8.5%
YTD: -1.2%
1Y: -0.9%
3Y: +37.2%
5Y: +25.7%
$14.83
+0.11 (+0.75%)
Weekly Expected Move ±1.2%
$14
$15
$15
$15
$15
Portfolio Health Summary
IS Overall Score
46.0
★★★★★
Altman Z-Score
1.43
Distress
Weight Coverage
54%
of portfolio analyzed
Holdings Matched
23
with fundamental data
InsiderStreet Scorecard
★★★★★
46.0
Top Holdings: Score Breakdown
Risk & Quality Signals
Altman Z-Score
1.43
Distress Zone (<1.81)
Piotroski F-Score
5.7 / 9
Moderate
Beneish M-Score
-2.63
Unlikely Manipulator
Credit Score
—
Earnings Quality
77.7 / 100
Portfolio Valuation
P/E
22.25x
P/B
3.41x
P/S
3.91x
EV/EBITDA
13.88x
EV/Revenue
5.98x
P/FCF
29.50x
P/OCF
12.62x
PEG
1.38x
Earnings Yield
4.49%
FCF Yield
3.39%
OCF Yield
7.93%
Median P/E
20.27x
Growth & Shareholder Returns
Year-over-Year Growth
Revenue
+7.6%
Net Income
+24.0%
EPS
+21.3%
FCF
+23.1%
EBITDA
+7.0%
Op. Income
—
Compound Growth Rates
Rev CAGR 3Y
+2.0%
Rev CAGR 5Y
+5.9%
EPS CAGR 3Y
+16.2%
EPS CAGR 5Y
+11.1%
FCF CAGR 3Y
+21.9%
FCF CAGR 5Y
+11.6%
EBITDA CAGR 3Y
+9.2%
EBITDA CAGR 5Y
+8.6%
Payout Ratio
54.85%
Buyback Yield
0.38%
Dividend Yield
2.94%
Total Shareholder Return
1.58%
Earnings Stability
Monte Carlo Price Simulation
Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.
Current Price
$14.72
Median 1Y
$15.36
5th Pctile
$11.67
95th Pctile
$20.25
Ann. Volatility
17.3%
25th–75th percentile
5th–95th percentile
Median path
Historical
All Ratios & Metrics
Valuation (12)
| Metric | Value |
|---|---|
| Portfolio P/E | 22.25 |
| Portfolio P/B | 3.41 |
| Portfolio P/S | 3.91 |
| EV/EBITDA | 13.88 |
| EV/Revenue | 5.98 |
| P/FCF | 29.50 |
| P/OCF | 12.62 |
| PEG | 1.38 |
| Earnings Yield | 4.49% |
| FCF Yield | 3.39% |
| OCF Yield | 7.93% |
| Median P/E | 20.27 |
Profitability & Returns (9)
| Metric | Value |
|---|---|
| Gross Margin | 66.13% |
| Operating Margin | 28.25% |
| Net Margin | 17.59% |
| FCF Margin | 6.82% |
| ROE | 16.46% |
| ROA | 4.15% |
| ROIC | 7.69% |
| ROCE | — |
| Asset Turnover | — |
Leverage & Solvency (6)
| Metric | Value |
|---|---|
| Debt/Equity | 1.80 |
| Debt/Assets | 0.46 |
| Net Debt/EBITDA | 4.67 |
| Interest Coverage | 3.60 |
| Current Ratio | 0.73 |
| Quick Ratio | 0.61 |
Efficiency (4)
| Metric | Value |
|---|---|
| Asset Turnover | — |
| Inventory Turnover | — |
| Receivables Turnover | — |
| Payables Turnover | — |
Growth — YoY (6)
| Metric | Value |
|---|---|
| Revenue Growth | 7.56% |
| Net Income Growth | 24.00% |
| EPS Growth | 21.35% |
| FCF Growth | 23.06% |
| EBITDA Growth | 6.95% |
| Op. Income Growth | — |
Growth — CAGR (16)
| Metric | Value |
|---|---|
| Revenue CAGR 3Y | 2.01% |
| Revenue CAGR 5Y | 5.88% |
| Revenue CAGR 10Y | — |
| EPS CAGR 3Y | 16.16% |
| EPS CAGR 5Y | 11.09% |
| EPS CAGR 10Y | — |
| FCF CAGR 3Y | 21.95% |
| FCF CAGR 5Y | 11.60% |
| FCF CAGR 10Y | — |
| EBITDA CAGR 3Y | 9.19% |
| EBITDA CAGR 5Y | 8.61% |
| EBITDA CAGR 10Y | — |
| Net Income CAGR 3Y | 17.85% |
| Net Income CAGR 5Y | 12.47% |
| Op. Income CAGR 3Y | — |
| Op. Income CAGR 5Y | — |
Quality Scores (13)
| Metric | Value |
|---|---|
| IS Overall | 46.0 |
| IS Profitability | 62.3 |
| IS Balance Sheet | 31.6 |
| IS Earnings Quality | 77.7 |
| IS Growth | 54.0 |
| IS Value | 52.3 |
| IS Momentum | 78.4 |
| IS Safety | 28.1 |
| IS Quality | 66.2 |
| Altman Z-Score | 1.43 |
| Piotroski F-Score | 5.70 |
| Beneish M-Score | -2.63 |
| Credit Score | — |
Dividends & Payout (4)
| Metric | Value |
|---|---|
| Dividend Yield | 2.94% |
| Payout Ratio | 54.85% |
| Buyback Yield | 0.38% |
| Total Shareholder Return | 1.58% |
Growth Stability (4)
| Metric | Value |
|---|---|
| Revenue Stability | 0.662 |
| Earnings Stability | 0.611 |
| Earnings Persistence | 0.895 |
| Margin Stability | 0.766 |
Medians (3)
| Metric | Value |
|---|---|
| Median P/E | 20.27 |
| Median P/B | 2.03 |
| Median Dividend Yield | — |
Coverage Meta (3)
| Metric | Value |
|---|---|
| Weight Coverage % | 54.31% |
| Holdings Matched | 23 |
| Total Holdings | 23 |