investorscraft@gmail.com

Intrinsic ValuePennantPark Floating Rate Capital Ltd. (0KH0.L)

Previous Close£9.48
Intrinsic Value
Upside potential
Previous Close
£9.48

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

PennantPark Floating Rate Capital Ltd. operates as a business development company (BDC) specializing in floating rate loans and secondary investments in middle-market companies, primarily in the U.S. Its core revenue model revolves around interest income from senior secured loans and mezzanine debt, supplemented by equity-linked returns from warrants or preferred stock. The firm targets private or thinly traded public companies with market capitalizations below $250 million, typically investing between $10 million and $50 million per transaction. PennantPark differentiates itself by focusing on non-rated or sub-investment-grade borrowers (BB to CCC equivalent), which allows for higher yields but entails elevated credit risk. The portfolio is structured with at least 80% allocated to floating-rate instruments, providing a hedge against interest rate volatility. While the majority of investments are in senior secured loans (65% of the portfolio), the firm maintains flexibility with up to 30% in non-qualifying assets, including international exposures and distressed debt. This niche positioning caters to investors seeking leveraged exposure to middle-market credit while benefiting from the income-generating potential of floating-rate structures.

Revenue Profitability And Efficiency

For FY 2024, PennantPark reported $167.8 million in revenue, with net income of $91.8 million, translating to a diluted EPS of $1.40. The negative operating cash flow of -$801.4 million reflects significant portfolio deployment activities, though capital expenditures remain negligible given the BDC's asset-light structure. The firm's ability to maintain profitability amid a high-interest-rate environment underscores its focus on floating-rate assets.

Earnings Power And Capital Efficiency

The company’s earnings are primarily driven by its yield-focused portfolio, with a dividend payout of $1.23 per share indicating a commitment to income distribution. The absence of capital expenditures allows for efficient capital recycling into new loans, though the high debt-to-equity ratio (total debt of $1.18 billion against $112 million in cash) suggests reliance on leverage to amplify returns.

Balance Sheet And Financial Health

PennantPark’s balance sheet shows $112 million in cash against $1.18 billion in total debt, reflecting a leveraged strategy typical of BDCs. The debt load is manageable given the income-generating nature of its loan portfolio, but credit concentration risks persist due to exposure to sub-investment-grade borrowers.

Growth Trends And Dividend Policy

The firm’s growth is tied to middle-market lending opportunities, with its floating-rate focus positioning it well in rising-rate environments. The $1.23 annual dividend per share aligns with its income-distribution mandate, though sustainability depends on portfolio performance and credit quality.

Valuation And Market Expectations

With a market cap of $998.6 million and a beta of 0.998, PennantPark trades as a rate-sensitive credit play. Investors likely price in expectations of stable net interest margins, balanced against potential credit losses in its non-investment-grade portfolio.

Strategic Advantages And Outlook

PennantPark’s specialization in floating-rate middle-market debt provides a structural advantage in inflationary periods. However, its outlook hinges on credit cycle management, with diversification and underwriting discipline being critical to mitigating defaults. Regulatory constraints on BDCs may limit flexibility, but the firm’s focus on secured loans offers downside protection.

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