investorscraft@gmail.com

Intrinsic ValueGladstone Investment Corporation (0IVR.L)

Previous Close£13.85
Intrinsic Value
Upside potential
Previous Close
£13.85

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

Gladstone Investment Corporation operates as a business development company (BDC) focused on the lower middle market in the United States. It provides debt and equity financing to mature-stage companies, primarily in manufacturing, consumer products, and business/consumer services sectors. The firm specializes in senior loans, subordinated debt, and equity investments, typically targeting companies with revenues between $20 million and $100 million and EBITDA of $3 million to $20 million. Gladstone Investment distinguishes itself by actively participating in portfolio company governance, often securing board seats or majority stakes. Its investment strategy emphasizes long-term value creation, with a typical holding period of seven years and exits through sales, recapitalizations, or IPOs. The company’s focus on stable, cash-generating businesses in non-cyclical sectors provides a defensive positioning within the BDC landscape. By concentrating on the underserved lower middle market, Gladstone fills a critical financing gap while mitigating risk through diversified industry exposure and structured debt instruments.

Revenue Profitability And Efficiency

For FY 2024, Gladstone reported revenue of $87.3 million and net income of $85.3 million, reflecting strong profitability with a net margin of approximately 97.7%. The diluted EPS stood at $2.47, demonstrating efficient earnings generation. However, operating cash flow was negative at -$69.9 million, likely due to timing differences in investment activities or portfolio churn. Capital expenditures were negligible, consistent with its asset-light BDC model.

Earnings Power And Capital Efficiency

Gladstone’s earnings power is underscored by its ability to generate consistent net income relative to its revenue base. The company’s focus on structured debt and equity investments in cash-flow-positive businesses enhances capital efficiency. Its portfolio yield and disciplined underwriting likely contribute to stable returns, though detailed metrics on ROIC or ROE are not provided. The absence of capital expenditures aligns with its role as a financial intermediary.

Balance Sheet And Financial Health

The company maintains a leveraged balance sheet with total debt of $398.3 million against cash and equivalents of $2.5 million, indicating reliance on debt financing. This is typical for BDCs, which often use leverage to amplify returns. The debt level appears manageable given the income-generating nature of its portfolio, but further details on debt maturity and covenants would be needed for a comprehensive health assessment.

Growth Trends And Dividend Policy

Gladstone’s growth is tied to its ability to source and exit investments profitably. The dividend payout of $1.66 per share suggests a commitment to returning capital to shareholders, supported by its net income. However, the negative operating cash flow raises questions about the sustainability of dividends if the trend persists. Historical dividend consistency and coverage ratios would provide additional context.

Valuation And Market Expectations

With a market cap of $540 million and a beta of 0.86, Gladstone is perceived as less volatile than the broader market. Its valuation likely reflects investor confidence in its niche focus and yield-oriented strategy. Comparables analysis against peer BDCs would clarify whether it trades at a premium or discount to NAV or earnings multiples.

Strategic Advantages And Outlook

Gladstone’s strategic advantages include its specialized lower middle market expertise, active governance approach, and diversified portfolio. The outlook depends on its ability to maintain underwriting discipline and navigate interest rate environments. A potential risk is prolonged negative cash flow, but its sector focus and structured investments provide resilience. Long-term success hinges on exit execution and dividend sustainability.

Sources

Company description, financial data provided by user (assumed from filings or investor materials)

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