investorscraft@gmail.com

Intrinsic ValueFidus Investment Corporation (FDUS)

Previous Close$19.29
Intrinsic Value
Upside potential
Previous Close
$19.29

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

Fidus Investment Corporation operates as a business development company (BDC) specializing in customized debt and equity financing solutions for lower-middle-market companies in the U.S. The firm primarily targets businesses with EBITDA between $5 million and $25 million, offering first-lien, second-lien, unitranche, and mezzanine debt alongside minority equity investments. Its portfolio spans diverse sectors, including healthcare, business services, and manufacturing, providing essential capital to underserved mid-market firms. Fidus differentiates itself through deep industry expertise, flexible structuring, and a relationship-driven approach, positioning it as a trusted partner for growth-oriented companies. The BDC model allows it to generate recurring interest income and capital gains while maintaining a disciplined underwriting process. Regulatory advantages, such as tax-efficient pass-through status, enhance its ability to deliver shareholder returns in a competitive private credit landscape.

Revenue Profitability And Efficiency

Fidus reported $146.2 million in revenue for the period, with net income of $78.3 million, reflecting a robust net margin of approximately 53.6%. Diluted EPS stood at $2.40, demonstrating efficient earnings conversion. However, operating cash flow was negative at -$55.3 million, likely due to timing differences in investment activity or working capital movements, warranting closer monitoring of liquidity management.

Earnings Power And Capital Efficiency

The company's earnings power is evident in its ability to generate substantial net income relative to its asset base. With no reported capital expenditures, Fidus maintains a capital-light model focused on deploying funds into income-producing investments. The dividend payout ratio of approximately 96% of EPS suggests a high but sustainable distribution policy, typical of BDCs prioritizing current income.

Balance Sheet And Financial Health

Fidus holds $57.2 million in cash against $474.9 million of total debt, indicating a leveraged position common for BDCs. The debt structure appears manageable given the recurring nature of investment income, but the negative operating cash flow merits attention. The absence of capex requirements supports financial flexibility, though leverage ratios should be assessed against regulatory limits for BDCs.

Growth Trends And Dividend Policy

The $2.31 annual dividend per share aligns with the company's focus on delivering consistent shareholder returns. Growth prospects hinge on portfolio expansion and yield optimization in a rising-rate environment. Historical trends suggest stable dividend coverage, with reinvestment opportunities balanced against distribution commitments.

Valuation And Market Expectations

At a current yield of approximately 9.6% (based on the $2.31 dividend), FDUS trades at a premium to book value typical for high-performing BDCs. Market expectations likely price in stable credit performance and continued middle-market lending demand, though macroeconomic risks could impact valuation multiples.

Strategic Advantages And Outlook

Fidus benefits from its niche focus on lower-middle-market financing, where competition is less intense than in larger corporate lending. Its ability to structure hybrid debt-equity solutions provides downside protection while participating in upside potential. The outlook remains positive given strong sponsor relationships and structural demand for flexible capital, though portfolio quality monitoring remains critical in volatile credit markets.

Sources

Company 10-K, SEC filings

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