investorscraft@gmail.com

Intrinsic ValueCrescent Capital BDC, Inc. (CCAP)

Previous Close$15.81
Intrinsic Value
Upside potential
Previous Close
$15.81

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

Crescent Capital BDC, Inc. operates as a business development company (BDC) specializing in direct lending to middle-market companies. The firm primarily generates revenue through interest income from secured debt investments, alongside capital gains from equity positions. Focused on the U.S. market, Crescent Capital BDC targets businesses with EBITDA between $10 million and $100 million, offering flexible financing solutions. Its competitive edge lies in its affiliation with Crescent Capital Group LP, leveraging deep credit expertise and a disciplined underwriting approach. The company occupies a niche in the lower middle-market segment, where demand for non-bank lending remains robust due to tighter traditional bank credit conditions. Its portfolio is diversified across industries, mitigating sector-specific risks while maintaining a focus on defensive sectors with stable cash flows. Crescent Capital BDC’s market position is reinforced by its ability to structure bespoke financing solutions, often filling gaps left by larger institutional lenders.

Revenue Profitability And Efficiency

For FY 2024, Crescent Capital BDC reported revenue of $142.4 million, driven primarily by interest income from its loan portfolio. Net income stood at $73.6 million, translating to diluted EPS of $1.99. Operating cash flow was $58.9 million, reflecting strong cash generation from core lending activities. The absence of capital expenditures underscores the asset-light nature of its BDC model, enhancing operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its yield-generating loan portfolio, with net income representing a 51.7% margin on revenue. Its capital efficiency is evident in the ability to sustain dividend payouts while maintaining a balanced leverage profile. The $2.03 dividend per share indicates a payout ratio of approximately 102%, typical for BDCs prioritizing income distribution to shareholders.

Balance Sheet And Financial Health

Crescent Capital BDC’s balance sheet shows $10.1 million in cash and equivalents against total debt of $875.8 million, reflecting a leveraged but manageable structure common among BDCs. The debt is primarily used to fund income-producing assets, aligning with the company’s investment strategy. The absence of capex requirements supports liquidity management, though reliance on debt markets necessitates ongoing access to financing.

Growth Trends And Dividend Policy

The company’s growth is tied to the expansion of its loan portfolio and yield optimization. Its dividend policy emphasizes consistent payouts, with the $2.03 per share dividend reflecting a commitment to shareholder returns. Future growth may hinge on deploying incremental capital into higher-yielding assets while maintaining credit quality, a balance critical for sustainable dividend coverage.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $1.99 EPS, Crescent Capital BDC’s valuation reflects market expectations for stable middle-market lending returns. Investors likely price in modest portfolio growth and sustained dividend yields, though sensitivity to interest rate fluctuations and credit risk premiums remains a key consideration.

Strategic Advantages And Outlook

Crescent Capital BDC benefits from its specialized focus on middle-market lending and institutional backing, providing access to proprietary deal flow. The outlook remains cautiously optimistic, with opportunities in underserved lending markets offset by macroeconomic risks. Its ability to navigate credit cycles and maintain underwriting discipline will be pivotal in sustaining long-term performance.

Sources

Company filings, CIK 0001633336

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