investorscraft@gmail.com

Intrinsic ValueCrescent Capital BDC, Inc. (FCRX)

Previous Close$24.98
Intrinsic Value
Upside potential
Previous Close
$24.98

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

First Eagle Alternative Capital BDC, Inc. (FCRX) operates as a business development company (BDC) specializing in direct lending and private credit solutions for middle-market companies. The firm primarily generates revenue through interest income from secured loans, alongside fee-based income from capital structuring and advisory services. Focused on non-cyclical sectors such as healthcare, technology, and business services, FCRX targets companies with stable cash flows and defensible market positions, differentiating itself through flexible financing structures and a disciplined underwriting approach. The BDC model allows FCRX to fill a critical gap in the capital markets, providing growth capital to underserved mid-sized businesses while delivering yield-focused returns to investors. Its portfolio is concentrated in senior secured debt, mitigating risk while maintaining competitive returns. The company’s market position is reinforced by its affiliation with First Eagle Investment Management, leveraging broader institutional expertise and deal flow.

Revenue Profitability And Efficiency

FCRX reported revenue of $197.4 million for FY 2024, driven primarily by interest income from its loan portfolio. Net income stood at $73.6 million, translating to diluted EPS of $1.99, reflecting efficient cost management and stable credit performance. Operating cash flow of $58.9 million underscores the company’s ability to convert earnings into liquidity, with no capital expenditures, typical for a BDC reliant on financial assets rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its yield-generating loan portfolio, with a focus on senior secured positions to balance risk and return. Capital efficiency is evident in its ability to maintain profitability while managing a leveraged balance sheet, though the high debt-to-equity ratio typical of BDCs necessitates careful liquidity management. The absence of capex highlights capital allocation toward income-producing assets.

Balance Sheet And Financial Health

FCRX holds $10.1 million in cash and equivalents against total debt of $875.8 million, reflecting a leveraged structure common among BDCs. The debt load is manageable given the predictable cash flows from interest-bearing assets, but reliance on refinancing markets introduces sensitivity to interest rate fluctuations. Shareholders’ equity is supported by a diversified portfolio, though credit risk remains a key monitorable.

Growth Trends And Dividend Policy

The company’s growth is tied to portfolio expansion and yield optimization, with limited organic expansion avenues beyond loan origination. A dividend of $1.25 per share signals a commitment to income distribution, aligning with BDC mandates. Dividend sustainability depends on stable net investment income and avoidance of credit deterioration in the loan book.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $1.99 EPS, FCRX is likely valued for its yield profile rather than growth. Market expectations hinge on credit quality and interest rate trends, with investors pricing in steady income generation but limited upside beyond current portfolio performance.

Strategic Advantages And Outlook

FCRX benefits from its niche focus on middle-market lending and institutional backing, providing access to proprietary deal flow. The outlook remains cautiously optimistic, contingent on macroeconomic stability and the company’s ability to maintain underwriting discipline. Rising rates could pressure borrowing costs, but the senior-secured focus offers downside protection.

Sources

Company filings (10-K), investor presentations

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