investorscraft@gmail.com

Intrinsic ValueGladstone Investment Corporation (GAINL)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gladstone Investment Corporation operates as a business development company (BDC) specializing in debt and equity investments in lower-middle-market companies. The firm primarily targets businesses with EBITDA between $3 million and $20 million, offering customized financing solutions including senior secured loans, subordinated debt, and minority equity stakes. Its focus on niche sectors such as manufacturing, industrial services, and consumer products provides diversification while maintaining a disciplined underwriting approach. The company differentiates itself through active portfolio management, often taking board seats to influence strategic decisions. As a BDC, it benefits from regulatory advantages under the Investment Company Act of 1940, including the ability to pass through tax-advantaged income to shareholders. Market positioning emphasizes stable cash flows from interest income supplemented by capital appreciation potential from equity participations. Competitive strengths include its experienced management team and ability to structure complex transactions in underserved market segments.

Revenue Profitability And Efficiency

For the reported period, Gladstone Investment generated $83.6 million in revenue with neutral net income, reflecting the cyclical nature of its investment income streams. Operating cash flow of $16.3 million indicates adequate coverage for its $2.00 per share dividend distribution. The absence of capital expenditures aligns with its asset-light BDC model, where operational efficiency stems from portfolio management rather than physical assets.

Earnings Power And Capital Efficiency

The company's earnings power derives from its diversified loan portfolio's interest income and occasional equity realizations. With $455.7 million in total debt against $15.2 million cash, leverage appears elevated but is typical for BDCs utilizing credit facilities to fund investments. The zero diluted EPS suggests current earnings are fully allocated to maintaining dividend payouts rather than retained growth.

Balance Sheet And Financial Health

Gladstone's balance sheet shows moderate liquidity with $15.2 million in cash against substantial debt obligations. The debt-to-equity ratio warrants monitoring given the BDC's reliance on leverage to amplify returns. Financial health appears stable based on consistent dividend payments, though the structure prioritizes income distribution over balance sheet fortification.

Growth Trends And Dividend Policy

The $2.00 annual dividend per share represents a key component of total shareholder returns, typical for income-focused BDCs. Growth prospects depend on portfolio company performance and new investment origination in a competitive middle-market lending environment. Historical trends suggest emphasis on dividend stability rather than aggressive NAV growth.

Valuation And Market Expectations

As a preferred security (GAINL), valuation primarily reflects yield characteristics rather than earnings multiples. Current metrics suggest the market prices this instrument as a fixed-income alternative, with expectations centered on dividend continuity and limited capital appreciation potential.

Strategic Advantages And Outlook

Gladstone's specialized focus on lower-middle-market debt provides insulation from broader credit market volatility. The outlook remains cautiously positive, contingent on maintaining portfolio credit quality amid economic uncertainty. Strategic advantages include regulatory structure and management's sector expertise, though performance remains tied to SME economic health.

Sources

Company SEC filings (10-K), Gladstone Investment Corporation investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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