investorscraft@gmail.com

Intrinsic Value of FS KKR Capital Corp. (FSK)

Previous Close$21.78
Intrinsic Value
Upside potential
Previous Close
$21.78

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

FS KKR Capital Corp. (FSK) is a leading business development company (BDC) specializing in middle-market lending, primarily in the U.S. The firm provides customized credit solutions, including senior secured loans, unitranche debt, and mezzanine financing, to private middle-market companies. FSK operates in a competitive landscape dominated by private credit providers, leveraging its affiliation with KKR’s global platform to source deals and manage risk. Its investment strategy focuses on sectors with resilient cash flows, such as software, healthcare, and business services, positioning it as a key player in the direct lending space. The company’s revenue model is driven by interest income from its debt investments and capital gains from equity positions, with a disciplined underwriting approach to mitigate credit risk. FSK’s market position benefits from its scale, institutional backing, and ability to structure complex transactions, making it a preferred lender for sponsors and borrowers seeking flexible capital solutions.

Revenue Profitability And Efficiency

FSK reported $1.11 billion in revenue for FY 2024, with net income of $585 million, reflecting a robust net margin of approximately 53%. The company’s diluted EPS stood at $2.09, supported by strong interest income from its diversified loan portfolio. Operating cash flow of $1.9 billion underscores efficient cash generation, while negligible capital expenditures highlight its asset-light business model.

Earnings Power And Capital Efficiency

FSK’s earnings power is driven by its high-yielding debt portfolio, with disciplined credit underwriting ensuring stable returns. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its equity base, though leverage remains a key factor given its $7.35 billion total debt against $296 million in cash.

Balance Sheet And Financial Health

FSK’s balance sheet shows $735 million in total debt against $296 million in cash, indicating a leveraged position typical for BDCs. The company’s debt-to-equity ratio warrants monitoring, but its ability to service obligations is supported by consistent cash flow generation and access to capital markets.

Growth Trends And Dividend Policy

FSK has maintained a steady dividend policy, with a $2.80 per share payout in FY 2024, reflecting its focus on income distribution. Growth is primarily driven by portfolio expansion and yield optimization, though macroeconomic conditions may influence future credit quality and investment opportunities.

Valuation And Market Expectations

FSK trades at a valuation reflective of its BDC structure, with market expectations centered on stable dividend yields and portfolio performance. Investor sentiment is influenced by interest rate trends and credit market conditions, which directly impact its lending margins and asset quality.

Strategic Advantages And Outlook

FSK’s strategic advantages include its affiliation with KKR, providing deal flow and risk management expertise. The outlook remains cautiously optimistic, with growth hinging on middle-market demand for private credit and the firm’s ability to navigate economic cycles while maintaining credit discipline.

Sources

Company filings, 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