Tortoise Energy Independence Fund, Inc.

NDP

NDPTortoise Energy Independence Fund, Inc. US flag

New York Stock Exchange

40.40

USD

+0.76

(+1.90%)

10.68EPS

3.78P/E

67.30MMarket Cap

Profitability (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-13.9	-39.75	-47.95	39.8	45.88	-0.85
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	101.76	101.91	100.87	101.58	97.85	99.33	150.84
Profit Margin (%)	101.76	101.91	100.87	101.58	97.85	99.33	150.84
Net Income to Common Margin (%)	101.76	101.91	100.87	101.58	97.85	99.33	150.84
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-72.96	-79.36	-27.5	-4.96	6.64	13.51	-734.88
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023

Total Debt	64	57	26	5	3	4	9
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	64	57	26	5	3	4	9
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-1.14	-55.72	-181.59	-540.42	-341.54	-208.88	-220.61
Long-Term Debt/Equity (%)	34.33	43.1	43.05	16.5	5.82	5.52	14.9
Long-Term Debt/Capital (%)	104.71	-115.38	-19.7	-2.68	-1.57	-2.56	-6.22
Long-Term Debt/Total Assets (%)	25.26	29.85	29.88	14.09	5.28	5.21	12.91
Total Debt/Equity (%)	34.33	43.1	43.05	16.5	5.82	5.52	14.9
Total Debt/Capital (%)	104.71	-115.38	-19.7	-2.68	-1.57	-2.56	-6.22
Total Debt/Total Assets (%)	25.26	29.85	29.88	14.09	5.28	5.21	12.91
Net Debt to Equity	- -	- -	- -	- -	- -	- -	- -
Net Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-1.14	-55.72	-181.59	-540.42	-341.54	-208.88	-220.61
Long-Term Debt/Equity (%)	34.33	43.1	43.05	16.5	5.82	5.52	14.9
Long-Term Debt/Capital (%)	104.71	-115.38	-19.7	-2.68	-1.57	-2.56	-6.22
Long-Term Debt/Total Assets (%)	25.26	29.85	29.88	14.09	5.28	5.21	12.91
Total Debt/Equity (%)	34.33	43.1	43.05	16.5	5.82	5.52	14.9
Total Debt/Capital (%)	104.71	-115.38	-19.7	-2.68	-1.57	-2.56	-6.22
Total Debt/Total Assets (%)	25.26	29.85	29.88	14.09	5.28	5.21	12.91
CFO/Total Liabilities	35.4	54.49	169.17	443.98	72.73	159.35	25.48
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.76	-0.06	-2.27	-6.3	-0.27	5.17	-3.09

Working Capital (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023

Market Capitalization	101	87	40	18	33	51	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	64	57	26	5	3	4	9
Enterprise Value	166	144	67	23	36	55	9
Total Capital	62	-49	-135	-187	-172	-145	-142
Total Debt/Capital (%)	104.71	-115.38	-19.7	-2.68	-1.57	-2.56	-6.22
Total Debt / EV	0.39	0.4	0.4	0.22	0.08	0.07	1
EV/Sales	- -	- -	- -	- -	2.02	1.95	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	6.96	4.49	1.46	1	10.32	8.64	3.79
EV/Free Cash Flow to Firm	6.96	4.49	1.46	1	10.32	8.64	3.79
Diluted Market Cap	101	87	40	18	33	51	- -
Diluted Enterprise Value	166	144	67	23	36	55	9
EV per Share	91.51	78.13	36.29	12.51	19.25	29.78	- -
TTM Sales	-33	-30	-55	-29	18	28	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	24	32	46	23	3	6	2
TTM Free Cash Flow to Firm	24	32	46	23	3	6	2

Multiples (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023

Price/Free Cash Flow	4.25	2.7	0.88	0.79	9.54	8.06	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	166	144	67	23	36	55	9
Low Price	94.96	69.28	28.56	6	12.51	20.98	25.81
EV/Sales	- -	- -	- -	- -	2.02	1.95	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	1.91	1.83	- -
Price/Earnings Average	-3.29	-3.46	-1.24	-0.77	1.58	1.58	- -
Price/Earnings High	-7.51	-6.86	-2.79	-2.23	2.65	2.34	- -
Price/Earnings Low	-5.12	-4.1	-0.95	-0.37	1.34	1.38	- -
Price/Book Value	-34.99	-0.81	-0.25	-0.09	-0.19	-0.35	- -
Price/Book Value Average	-38.14	-1.01	-0.43	-0.12	-0.16	-0.3	- -
Price/Book Value High	-87.21	-2	-0.96	-0.35	-0.26	-0.44	- -
Price/Book Value Low	-59.39	-1.2	-0.33	-0.06	-0.13	-0.26	- -
Price/Tangible Book Value	0.54	0.65	0.66	0.6	0.71	0.76	- -
Price/Tangible Book Value Average	0.59	0.81	1.12	0.76	0.59	0.66	- -
Price/Tangible Book Value High	1.35	1.61	2.52	2.19	0.99	0.98	- -
Price/Tangible Book Value Low	0.92	0.96	0.86	0.37	0.5	0.58	- -
Price/Sales	-3.07	-2.84	-0.73	-0.62	1.87	1.82	- -
Price/Sales Average	-3.34	-3.53	-1.25	-0.79	1.54	1.57	- -
Price/Sales High	-7.65	-6.99	-2.81	-2.27	2.6	2.33	- -
Price/Sales Low	-5.21	-4.18	-0.96	-0.38	1.31	1.37	- -
Price/Cash Flow	4.25	2.7	0.88	0.79	9.54	8.06	- -
Price/Cash Flow Average	4.64	3.35	1.5	1	7.88	6.95	- -
Price/Cash Flow High	10.6	6.65	3.38	2.89	13.28	10.31	- -
Price/Cash Flow Low	7.22	3.98	1.15	0.48	6.71	6.09	- -
Price/Free Cash Flow Average	4.64	3.35	1.5	1	7.88	6.95	- -
Price/Free Cash Flow High	10.6	6.65	3.38	2.89	13.28	10.31	- -
Price/Free Cash Flow Low	7.22	3.98	1.15	0.48	6.71	6.09	- -
EV/Sales Average	- -	- -	- -	- -	1.69	1.7	- -
EV/Sales High	- -	- -	- -	- -	2.75	2.46	- -
EV/Sales Low	- -	- -	- -	- -	1.47	1.5	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	55.95	47.09	21.92	9.8	17.79	27.77	26.99
High Price	139.44	115.84	84	36	24.76	35.56	32.84
Enterprise Value Average	175	165	96	28	30	48	9
Enterprise Value High	317	270	181	71	48	69	9
Enterprise Value Low	237	185	79	16	26	42	9

Profitability (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-13.9	-39.75	-47.95	39.8	45.88	-0.85
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	101.76	101.91	100.87	101.58	97.85	99.33	150.84
Profit Margin (%)	101.76	101.91	100.87	101.58	97.85	99.33	150.84
Net Income to Common Margin (%)	101.76	101.91	100.87	101.58	97.85	99.33	150.84
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-72.96	-79.36	-27.5	-4.96	6.64	13.51	-734.88
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023

Total Debt	64	57	26	5	3	4	9
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	64	57	26	5	3	4	9
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-1.14	-55.72	-181.59	-540.42	-341.54	-208.88	-220.61
Long-Term Debt/Equity (%)	34.33	43.1	43.05	16.5	5.82	5.52	14.9
Long-Term Debt/Capital (%)	104.71	-115.38	-19.7	-2.68	-1.57	-2.56	-6.22
Long-Term Debt/Total Assets (%)	25.26	29.85	29.88	14.09	5.28	5.21	12.91
Total Debt/Equity (%)	34.33	43.1	43.05	16.5	5.82	5.52	14.9
Total Debt/Capital (%)	104.71	-115.38	-19.7	-2.68	-1.57	-2.56	-6.22
Total Debt/Total Assets (%)	25.26	29.85	29.88	14.09	5.28	5.21	12.91
Net Debt to Equity	- -	- -	- -	- -	- -	- -	- -
Net Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-1.14	-55.72	-181.59	-540.42	-341.54	-208.88	-220.61
Long-Term Debt/Equity (%)	34.33	43.1	43.05	16.5	5.82	5.52	14.9
Long-Term Debt/Capital (%)	104.71	-115.38	-19.7	-2.68	-1.57	-2.56	-6.22
Long-Term Debt/Total Assets (%)	25.26	29.85	29.88	14.09	5.28	5.21	12.91
Total Debt/Equity (%)	34.33	43.1	43.05	16.5	5.82	5.52	14.9
Total Debt/Capital (%)	104.71	-115.38	-19.7	-2.68	-1.57	-2.56	-6.22
Total Debt/Total Assets (%)	25.26	29.85	29.88	14.09	5.28	5.21	12.91
CFO/Total Liabilities	35.4	54.49	169.17	443.98	72.73	159.35	25.48
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.76	-0.06	-2.27	-6.3	-0.27	5.17	-3.09

Working Capital (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023

Market Capitalization	101	87	40	18	33	51	- -
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	64	57	26	5	3	4	9
Enterprise Value	166	144	67	23	36	55	9
Total Capital	62	-49	-135	-187	-172	-145	-142
Total Debt/Capital (%)	104.71	-115.38	-19.7	-2.68	-1.57	-2.56	-6.22
Total Debt / EV	0.39	0.4	0.4	0.22	0.08	0.07	1
EV/Sales	- -	- -	- -	- -	2.02	1.95	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	6.96	4.49	1.46	1	10.32	8.64	3.79
EV/Free Cash Flow to Firm	6.96	4.49	1.46	1	10.32	8.64	3.79
Diluted Market Cap	101	87	40	18	33	51	- -
Diluted Enterprise Value	166	144	67	23	36	55	9
EV per Share	91.51	78.13	36.29	12.51	19.25	29.78	- -
TTM Sales	-33	-30	-55	-29	18	28	- -
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	24	32	46	23	3	6	2
TTM Free Cash Flow to Firm	24	32	46	23	3	6	2

Multiples (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023

Price/Free Cash Flow	4.25	2.7	0.88	0.79	9.54	8.06	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	166	144	67	23	36	55	9
Low Price	94.96	69.28	28.56	6	12.51	20.98	25.81
EV/Sales	- -	- -	- -	- -	2.02	1.95	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	1.91	1.83	- -
Price/Earnings Average	-3.29	-3.46	-1.24	-0.77	1.58	1.58	- -
Price/Earnings High	-7.51	-6.86	-2.79	-2.23	2.65	2.34	- -
Price/Earnings Low	-5.12	-4.1	-0.95	-0.37	1.34	1.38	- -
Price/Book Value	-34.99	-0.81	-0.25	-0.09	-0.19	-0.35	- -
Price/Book Value Average	-38.14	-1.01	-0.43	-0.12	-0.16	-0.3	- -
Price/Book Value High	-87.21	-2	-0.96	-0.35	-0.26	-0.44	- -
Price/Book Value Low	-59.39	-1.2	-0.33	-0.06	-0.13	-0.26	- -
Price/Tangible Book Value	0.54	0.65	0.66	0.6	0.71	0.76	- -
Price/Tangible Book Value Average	0.59	0.81	1.12	0.76	0.59	0.66	- -
Price/Tangible Book Value High	1.35	1.61	2.52	2.19	0.99	0.98	- -
Price/Tangible Book Value Low	0.92	0.96	0.86	0.37	0.5	0.58	- -
Price/Sales	-3.07	-2.84	-0.73	-0.62	1.87	1.82	- -
Price/Sales Average	-3.34	-3.53	-1.25	-0.79	1.54	1.57	- -
Price/Sales High	-7.65	-6.99	-2.81	-2.27	2.6	2.33	- -
Price/Sales Low	-5.21	-4.18	-0.96	-0.38	1.31	1.37	- -
Price/Cash Flow	4.25	2.7	0.88	0.79	9.54	8.06	- -
Price/Cash Flow Average	4.64	3.35	1.5	1	7.88	6.95	- -
Price/Cash Flow High	10.6	6.65	3.38	2.89	13.28	10.31	- -
Price/Cash Flow Low	7.22	3.98	1.15	0.48	6.71	6.09	- -
Price/Free Cash Flow Average	4.64	3.35	1.5	1	7.88	6.95	- -
Price/Free Cash Flow High	10.6	6.65	3.38	2.89	13.28	10.31	- -
Price/Free Cash Flow Low	7.22	3.98	1.15	0.48	6.71	6.09	- -
EV/Sales Average	- -	- -	- -	- -	1.69	1.7	- -
EV/Sales High	- -	- -	- -	- -	2.75	2.46	- -
EV/Sales Low	- -	- -	- -	- -	1.47	1.5	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	55.95	47.09	21.92	9.8	17.79	27.77	26.99
High Price	139.44	115.84	84	36	24.76	35.56	32.84
Enterprise Value Average	175	165	96	28	30	48	9
Enterprise Value High	317	270	181	71	48	69	9
Enterprise Value Low	237	185	79	16	26	42	9

Shares Outstanding	2	2	2	2	2	2	2
Diluted Weighted Avg Shares	2	2	2	2	2	2	- -
Basic Weighted Avg Shares	2	2	2	2	2	2	- -
Revenue per Share	-18.24	-16.56	-29.9	-15.89	9.54	15.29	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-18.56	-16.88	-30.16	-16.14	9.33	15.19	- -
Basic EPS from Cont Ops	-18.56	-16.88	-30.16	-16.14	9.33	15.19	- -
Diluted EPS, GAAP	-18.56	-16.88	-30.16	-16.14	9.33	15.19	- -
Diluted EPS from Cont Ops	-18.56	-16.88	-30.16	-16.14	9.33	15.19	- -
Dividend per Share	13.54	13.4	8.29	0.8	0.62	2.05	- -
Cash Flow per Share	13.16	17.42	24.88	12.46	1.86	3.45	- -
Free Cash Flow per Basic Share	13.16	17.42	24.88	12.46	1.86	3.45	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	-1.6	-57.95	-87.3	-103.97	-94.54	-80.44	- -
Tangible Book Value per Share	103.58	72.03	33.37	16.43	25.12	36.34	- -

Tortoise Energy Independence Fund, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)