investorscraft@gmail.com

Intrinsic ValueBlackRock Capital Investment Corporation (0HO6.L)

Previous Close£3.68
Intrinsic Value
Upside potential
Previous Close
£3.68

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BlackRock Capital Investment Corporation operates as a Business Development Company (BDC), specializing in middle-market investments across diverse industries. The firm provides flexible capital solutions, including senior and junior secured debt, subordinated loans, and equity investments, typically targeting companies with EBITDA or operating cash flow between $10 million and $50 million. Its debt instruments often feature current cash interest, with some non-cash pay-in-kind (PIK) structures, while equity positions may include warrants, preferred stock, or direct common stock. The company’s investment strategy emphasizes a balanced mix of yield-generating debt and growth-oriented equity, catering to businesses requiring $10–50 million in financing. As part of the broader BlackRock ecosystem, it benefits from institutional-grade due diligence and risk management, though it operates independently with a focus on direct middle-market lending. The BDC sector is highly competitive, but BlackRock Capital Investment differentiates itself through its affiliation with a global asset manager, enabling access to proprietary deal flow and sector expertise. Its market position is reinforced by a disciplined underwriting approach and a preference for non-control investments, allowing portfolio companies to retain operational autonomy.

Revenue Profitability And Efficiency

In FY 2023, the company reported revenue of $32.9 million and net income of $26.2 million, reflecting a robust margin driven by interest income from its debt portfolio. Operating cash flow stood at $28.8 million, aligning closely with net income, indicating efficient cash conversion. Capital expenditures were negligible, consistent with its asset-light business model.

Earnings Power And Capital Efficiency

The diluted EPS of $0.36 underscores steady earnings generation, supported by a diversified portfolio yielding interest and dividend income. The company’s leverage, with total debt of $292.3 million against $9.4 million in cash, suggests reliance on debt financing, though its interest coverage remains adequate given stable cash flows.

Balance Sheet And Financial Health

BlackRock Capital Investment’s balance sheet shows $9.4 million in cash against $292.3 million in total debt, indicating a leveraged position typical for BDCs. The absence of capital expenditures aligns with its investment-focused operations, while the debt load is mitigated by income-producing assets.

Growth Trends And Dividend Policy

The company maintains a dividend payout of $0.40 per share, signaling a commitment to shareholder returns. Growth is tied to portfolio expansion and yield optimization, with limited visibility into organic revenue escalation given the fixed-income nature of its core assets.

Valuation And Market Expectations

With a market cap of $248 million and a beta of 1.40, the stock reflects higher volatility relative to the market, likely due to its exposure to middle-market credit risk. The P/E ratio, derived from its EPS, suggests modest investor expectations for earnings growth.

Strategic Advantages And Outlook

The firm’s affiliation with BlackRock provides strategic advantages in sourcing deals and managing risk, though its performance remains subject to middle-market economic conditions. The outlook hinges on interest rate trends and credit quality within its portfolio, with potential upside from equity co-investments.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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