investorscraft@gmail.com

Intrinsic ValueAres Capital Corporation (ARCC)

Previous Close$19.89
Intrinsic Value
Upside potential
Previous Close
$19.89

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 (ARCC) is a leading business development company (BDC) specializing in middle-market lending, offering customized financing solutions to private U.S. companies. The firm primarily generates revenue through interest income from senior secured loans, subordinated debt, and equity investments, targeting businesses with EBITDA between $10 million and $250 million. ARCC operates in a competitive landscape dominated by private credit providers, distinguishing itself through scale, underwriting discipline, and access to Ares Management’s broader investment ecosystem. Its diversified portfolio spans industries like software, healthcare, and business services, mitigating sector-specific risks. The company’s market position is reinforced by its ability to provide flexible capital structures, often filling gaps left by traditional banks. With a focus on sponsor-backed transactions, ARCC benefits from repeat deal flow and deep relationships with private equity firms. Its conservative leverage approach and rigorous credit analysis contribute to lower default rates compared to peers, enhancing its reputation as a reliable lender in the middle-market space.

Revenue Profitability And Efficiency

In FY 2024, ARCC reported $1.71 billion in revenue and $1.52 billion in net income, reflecting strong profitability with a net margin of approximately 89%. The diluted EPS of $2.25 underscores efficient earnings distribution across its 624 million outstanding shares. However, operating cash flow was negative at -$2.13 billion, likely due to timing differences in loan disbursements and repayments, though capital expenditures were negligible.

Earnings Power And Capital Efficiency

ARCC’s earnings power is driven by its high-yield loan portfolio, with net income closely tracking revenue, indicating effective cost management. The absence of total debt on its balance sheet suggests a conservative capital structure, though further details on leverage ratios would provide deeper insight. The company’s ability to sustain profitability amid economic cycles highlights its resilient underwriting standards.

Balance Sheet And Financial Health

The company maintains $635 million in cash and equivalents, providing liquidity for new investments or dividend commitments. With no reported total debt, ARCC appears well-positioned to navigate market volatility, though the lack of detailed liabilities data limits a full assessment. Its BDC structure mandates high dividend payouts, which are supported by recurring interest income.

Growth Trends And Dividend Policy

ARCC’s dividend of $1.83 per share aligns with its BDC mandate to distribute most taxable income. Growth is tied to middle-market loan demand, which remains robust due to limited bank lending. The company’s scale and Ares’ platform offer competitive advantages in sourcing deals, though rising interest rates could pressure borrower credit quality.

Valuation And Market Expectations

The market likely values ARCC based on its yield and stable earnings, with the dividend serving as a key attraction. Investors may focus on portfolio credit quality and interest rate sensitivity, given the Fed’s tightening cycle. The stock’s performance will hinge on its ability to maintain spreads and minimize non-accruals.

Strategic Advantages And Outlook

ARCC’s strategic edge lies in its affiliation with Ares Management, providing access to proprietary deal flow and sector expertise. The outlook remains favorable due to strong middle-market demand, though macroeconomic headwinds could challenge growth. Conservative underwriting and a diversified portfolio position the company to weather potential downturns.

Sources

10-K filing, company financial 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