investorscraft@gmail.com

Intrinsic ValueHercules Capital, Inc. (0J4M.L)

Previous Close£18.51
Intrinsic Value
Upside potential
Previous Close
£18.51

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

Hercules Capital, Inc. operates as a business development company (BDC), specializing in venture debt and growth capital solutions for venture-backed and lower middle-market companies. The firm targets startups to established-stage businesses, offering structured debt, senior secured loans, and equity investments, primarily in technology, energy technology, and life sciences sectors. Its financing solutions include capital extensions, M&A support, and pre-IPO bridge financing, with investments typically ranging from $1 million to $250 million. Hercules differentiates itself through sector expertise, flexible capital structures, and a focus on high-growth industries, positioning it as a key player in venture lending. The company’s geographic concentration in innovation hubs like the West Coast and Mid-Atlantic enhances its deal flow and market relevance. By combining debt with warrants, Hercules balances risk and upside potential, catering to companies seeking non-dilutive or minimally dilutive funding. Its diversified portfolio and active co-investment approach mitigate concentration risks while supporting scalable ventures.

Revenue Profitability And Efficiency

Hercules reported revenue of $462.1 million for the period, with net income of $260.1 million, reflecting a robust net margin of approximately 56%. Diluted EPS stood at $1.61, supported by disciplined underwriting and portfolio management. Operating cash flow of $300.9 million underscores efficient capital deployment, while modest capital expenditures (-$705,000) indicate a lean operational model focused on financial intermediation.

Earnings Power And Capital Efficiency

The company’s earnings are driven by interest income from its debt portfolio and equity-related gains, with a focus on high-yield venture debt. Its capital efficiency is evident in a debt-to-equity ratio aligned with BDC norms, though leverage (total debt of $1.79 billion) is managed prudently to sustain dividend payouts and reinvestment capacity.

Balance Sheet And Financial Health

Hercules maintains $116.4 million in cash and equivalents against $1.79 billion in total debt, reflecting a leveraged but liquid position typical of BDCs. The balance sheet supports its investment strategy, with asset quality monitored through rigorous credit analysis. The firm’s regulatory compliance as a BDC ensures transparency in asset valuations and risk disclosures.

Growth Trends And Dividend Policy

Hercules has demonstrated consistent dividend distributions, with a $1.90 per share payout, appealing to income-focused investors. Growth is tied to the expansion of its venture debt portfolio and opportunistic equity realizations. The firm’s focus on technology and life sciences aligns with secular growth trends, though macroeconomic volatility may impact portfolio performance.

Valuation And Market Expectations

With a market cap of $3.05 billion and a beta of 0.89, Hercules trades with moderate volatility relative to the broader market. Valuation metrics likely reflect investor confidence in its niche lending model and dividend stability, though BDCs are sensitive to interest rate fluctuations and credit cycle risks.

Strategic Advantages And Outlook

Hercules benefits from its specialized sector focus, established borrower relationships, and scalable platform. Near-term challenges include navigating rising interest rates and selective venture funding environments. Long-term prospects hinge on sustained innovation in its core sectors and disciplined capital allocation.

Sources

Company filings, London Stock Exchange disclosures

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