investorscraft@gmail.com

Intrinsic ValueAres Capital Corporation (0HHP.L)

Previous Close£20.01
Intrinsic Value
Upside potential
Previous Close
£20.01

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

Ares Capital Corporation operates as a leading business development company (BDC), specializing in middle-market financing solutions. It provides a diversified mix of debt and equity investments, including first and second lien loans, mezzanine debt, and selective equity positions, targeting companies with EBITDA between $10 million and $250 million. The firm focuses on sectors such as manufacturing, business services, healthcare, and technology, leveraging its regional offices in key U.S. markets to source and manage deals. Ares Capital distinguishes itself through its ability to lead transactions, often securing board representation and structuring bespoke financing solutions. Its investment strategy combines disciplined underwriting with active portfolio management, positioning it as a preferred capital partner for middle-market firms seeking growth or restructuring support. The company’s scale and expertise in complex financings allow it to capture opportunities in underserved niches, reinforcing its competitive edge in the BDC landscape.

Revenue Profitability And Efficiency

Ares Capital reported revenue of $1.71 billion for the period, with net income reaching $1.52 billion, reflecting strong profitability. The diluted EPS of $2.25 underscores efficient earnings generation, though negative operating cash flow of $2.13 billion suggests significant reinvestment or timing disparities in cash movements. The absence of capital expenditures aligns with its asset-light model, focusing on financial intermediation rather than physical assets.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its robust net income and EPS, supported by a diversified portfolio yielding stable interest and dividend income. Capital efficiency is highlighted by its ability to deploy funds across high-yielding debt and equity instruments, though the negative operating cash flow warrants monitoring for liquidity management and sustainable distributions.

Balance Sheet And Financial Health

Ares Capital maintains a solid liquidity position with $635 million in cash and equivalents. Notably, the absence of reported total debt suggests a conservative leverage profile or potential data limitations. The BDC structure typically involves leverage, so further scrutiny of off-balance-sheet obligations or fund-level debt may be warranted for a complete assessment.

Growth Trends And Dividend Policy

The company has demonstrated consistent dividend distributions, with a dividend per share of $1.92, appealing to income-focused investors. Growth is driven by its ability to identify and fund middle-market opportunities, though macroeconomic conditions and interest rate trends could influence future portfolio performance and payout sustainability.

Valuation And Market Expectations

With a market cap of approximately $14.98 billion and a beta of 0.75, Ares Capital is perceived as a relatively stable player in the financial services sector. Its valuation reflects investor confidence in its yield-generating capabilities and middle-market expertise, though comparisons to peers and NAV metrics would provide deeper context.

Strategic Advantages And Outlook

Ares Capital’s strategic advantages lie in its scaled platform, sector specialization, and active management approach. The outlook remains positive, supported by demand for flexible middle-market financing, though regulatory changes and credit cycle shifts could pose risks. Its ability to adapt to market conditions will be critical for sustained performance.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

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