investorscraft@gmail.com

Intrinsic ValueGreat Elm Capital Corp. (GECC)

Previous Close$7.01
Intrinsic Value
Upside potential
Previous Close
$7.01

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

Great Elm Capital Corp. (GECC) is a business development company (BDC) specializing in debt and equity investments in middle-market companies. The firm primarily generates revenue through interest income from secured loans, capital gains from equity investments, and fee-based income. Operating in the financial services sector, GECC targets lower-middle-market businesses with EBITDA between $5 million and $50 million, offering flexible financing solutions. The company differentiates itself through a disciplined underwriting process and a focus on non-cyclical industries, positioning it as a niche player in the BDC space. GECC’s market position is bolstered by its ability to provide customized capital structures, catering to underserved borrowers who may not qualify for traditional bank financing. This strategy allows the firm to maintain a diversified portfolio while mitigating sector-specific risks. The BDC industry is highly competitive, but GECC’s targeted approach and conservative leverage ratios provide a distinct advantage in attracting risk-conscious investors.

Revenue Profitability And Efficiency

In FY 2024, GECC reported revenue of $31.5 million, with net income of $3.6 million, translating to diluted EPS of $0.36. The negative operating cash flow of $82.7 million suggests significant investment activity or portfolio adjustments, though capital expenditures were negligible. The firm’s ability to sustain profitability despite cash flow challenges highlights its focus on interest income and disciplined cost management.

Earnings Power And Capital Efficiency

GECC’s earnings power is primarily driven by its loan portfolio, with net income reflecting the firm’s ability to generate returns on invested capital. The absence of capital expenditures indicates a lean operational structure, though the negative operating cash flow raises questions about liquidity management. The firm’s capital efficiency will depend on its ability to maintain yield spreads while managing credit risk.

Balance Sheet And Financial Health

GECC’s balance sheet shows no cash reserves, with total debt of $189.7 million, indicating reliance on leverage to fund operations. The lack of cash equivalents could pose liquidity risks, particularly if market conditions tighten. However, the firm’s debt levels appear manageable relative to its revenue base, assuming stable portfolio performance.

Growth Trends And Dividend Policy

GECC’s growth trajectory is tied to its ability to source high-quality loans and equity investments. The firm’s dividend payout of $1.47 per share suggests a commitment to returning capital to shareholders, though sustainability depends on future earnings and cash flow generation. Investors should monitor portfolio performance and leverage trends for signs of strain.

Valuation And Market Expectations

The market likely values GECC based on its yield and portfolio quality, with the dividend serving as a key attraction. The firm’s valuation will hinge on its ability to maintain profitability and navigate interest rate fluctuations. A lack of cash reserves may weigh on investor sentiment if liquidity concerns arise.

Strategic Advantages And Outlook

GECC’s strategic advantage lies in its niche focus on middle-market lending, offering tailored solutions to underserved borrowers. The outlook depends on credit market conditions and the firm’s ability to manage leverage. A disciplined approach to underwriting and portfolio diversification could mitigate risks, but liquidity constraints remain a watch item.

Sources

Company filings, CIK 0001675033

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