investorscraft@gmail.com

Intrinsic Value of Capital Southwest Corporation (CSWC)

Previous Close$23.23
Intrinsic Value
Upside potential
Previous Close
$23.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Capital Southwest Corporation (CSWC) operates as a business development company (BDC) specializing in debt and equity investments in middle-market companies. The firm primarily targets businesses with EBITDA between $5 million and $50 million, offering flexible financing solutions including senior secured loans, mezzanine debt, and minority equity stakes. CSWC focuses on sectors such as software, healthcare, and business services, leveraging its expertise to support growth-oriented companies while generating risk-adjusted returns for shareholders. The company differentiates itself through a disciplined underwriting process and active portfolio management, positioning it as a reliable capital partner in the competitive middle-market lending landscape. Its diversified portfolio mitigates sector-specific risks while maintaining exposure to high-growth industries. CSWC’s market position is reinforced by its ability to structure bespoke financing solutions, often filling gaps left by traditional lenders. This niche focus allows the company to maintain strong borrower relationships and achieve favorable lending terms, enhancing its long-term profitability and stability in the BDC sector.

Revenue Profitability And Efficiency

In FY 2025, CSWC reported revenue of $204.4 million and net income of $118.2 million, reflecting a robust net margin of approximately 58%. The diluted EPS of $2.46 underscores efficient earnings generation relative to its share count. However, operating cash flow was negative at -$217.3 million, likely due to significant investment activities, though capital expenditures were negligible, indicating a capital-light operational model.

Earnings Power And Capital Efficiency

CSWC demonstrates strong earnings power, with net income representing a substantial portion of revenue. The absence of capital expenditures suggests high capital efficiency, as the company primarily deploys financial rather than physical assets. The negative operating cash flow may reflect timing differences in investment recoveries or portfolio churn, but the underlying profitability metrics remain compelling.

Balance Sheet And Financial Health

CSWC maintains a solid balance sheet with $43.2 million in cash and equivalents, providing liquidity for new investments. Total debt of $394 million indicates leverage, typical for a BDC, but the company’s profitability and asset quality suggest manageable debt levels. The lack of capex further supports financial flexibility, allowing CSWC to prioritize shareholder returns and portfolio growth.

Growth Trends And Dividend Policy

The company’s revenue and net income growth trends are positive, supported by its active investment strategy. CSWC pays a quarterly dividend of $0.17 per share, translating to an annualized yield that aligns with BDC industry standards. The dividend policy reflects a balance between rewarding shareholders and retaining capital for reinvestment opportunities.

Valuation And Market Expectations

CSWC’s valuation metrics, including its P/E ratio derived from its $2.46 EPS, will depend on market conditions and investor sentiment toward BDCs. The company’s focus on middle-market lending and consistent profitability may attract income-focused investors, though sector-specific risks such as credit quality and interest rate sensitivity could influence market expectations.

Strategic Advantages And Outlook

CSWC’s strategic advantages include its niche focus on middle-market financing, disciplined underwriting, and active portfolio management. The outlook remains favorable, given the demand for flexible capital in its target sectors. However, macroeconomic factors such as interest rate fluctuations and borrower creditworthiness will be critical to monitor. The company’s ability to sustain profitability and dividend payouts will be key to long-term success.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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