investorscraft@gmail.com

Intrinsic Value of Golub Capital BDC, Inc. (GBDC)

Previous Close$15.28
Intrinsic Value
Upside potential
Previous Close
$15.28

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

Golub Capital BDC, Inc. (GBDC) operates as a business development company (BDC) specializing in middle-market lending. The firm primarily generates revenue through interest income from senior secured loans, unitranche loans, and junior debt instruments, alongside capital gains from equity investments. GBDC focuses on providing flexible financing solutions to mid-sized U.S. companies, often partnering with private equity sponsors. Its disciplined underwriting and risk management framework position it as a reliable lender in the competitive middle-market credit space. The company benefits from its affiliation with Golub Capital, a leading private credit asset manager, which enhances its deal origination capabilities and industry expertise. GBDC’s portfolio is diversified across sectors such as software, healthcare, and business services, mitigating concentration risk. Its market position is strengthened by a reputation for consistent dividend payouts and conservative leverage, appealing to income-focused investors.

Revenue Profitability And Efficiency

GBDC reported revenue of $475.7 million for the period, with net income reaching $273.8 million, reflecting a robust net margin of approximately 57.5%. The company’s earnings per diluted share stood at $1.36, supported by efficient cost management and stable interest income. Operating cash flow of $343.9 million underscores its ability to convert earnings into liquidity, with no capital expenditures, indicating a capital-light model.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its high-yielding loan portfolio, with interest income as the primary contributor. GBDC maintains strong capital efficiency, evidenced by its ability to generate substantial net income relative to its asset base. The absence of capital expenditures further highlights its focus on financial intermediation rather than asset-intensive operations.

Balance Sheet And Financial Health

GBDC’s balance sheet shows $131.2 million in cash and equivalents against total debt of $4.6 billion, reflecting a leveraged but manageable structure typical of BDCs. The company’s debt is primarily used to fund its loan portfolio, aligning with its business model. Its financial health is supported by consistent cash flow generation and disciplined leverage management.

Growth Trends And Dividend Policy

GBDC has demonstrated steady growth in its loan portfolio, aligned with middle-market demand. The company maintains a disciplined dividend policy, distributing $1.36 per share, which is fully covered by net income. This approach reinforces its appeal to income-oriented investors while retaining flexibility for reinvestment.

Valuation And Market Expectations

The market values GBDC based on its dividend yield and earnings stability, with a P/E ratio derived from its $1.36 EPS. Investors likely expect continued middle-market lending growth and stable dividend payouts, though interest rate fluctuations could impact net interest margins.

Strategic Advantages And Outlook

GBDC’s strategic advantages include its affiliation with Golub Capital, providing access to proprietary deal flow and underwriting expertise. The outlook remains positive, supported by resilient middle-market demand, though macroeconomic conditions and credit quality trends warrant monitoring.

Sources

Company filings, investor presentations

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