investorscraft@gmail.com

Intrinsic ValueGreat Elm Group, Inc. 7.25% Notes due 2027 (GEGGL)

Previous Close$24.57
Intrinsic Value
Upside potential
Previous Close
$24.57

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

Great Elm Group, Inc. operates as a holding company with a focus on asset management and investment strategies, primarily through its 7.25% Notes due 2027. The company’s core revenue model is driven by interest income from its debt instruments and strategic investments in diversified assets. Positioned in the financial services sector, Great Elm leverages its expertise in capital allocation to generate returns, targeting niche markets with growth potential. The firm’s market positioning is characterized by its ability to identify undervalued opportunities and manage risk through structured debt instruments. Its competitive edge lies in its disciplined investment approach and flexibility to adapt to changing market conditions, though its reliance on interest income exposes it to interest rate volatility. The company operates in a competitive landscape, where differentiation is often achieved through specialized investment strategies and yield-focused products.

Revenue Profitability And Efficiency

Great Elm reported revenue of $17.8 million for FY 2024, with a net loss of $1.4 million, reflecting challenges in profitability. The diluted EPS of -$0.0463 indicates inefficiencies in translating revenue into earnings. Operating cash flow was negative at -$15.6 million, suggesting significant cash burn, though capital expenditures were negligible, indicating no major reinvestment in fixed assets during the period.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, as evidenced by its negative net income and EPS. Capital efficiency is further questioned by the negative operating cash flow, which highlights potential liquidity pressures. The absence of capital expenditures suggests a lack of immediate growth investments, possibly focusing instead on managing existing obligations.

Balance Sheet And Financial Health

Great Elm’s balance sheet shows $50.5 million in cash and equivalents against $61.2 million in total debt, indicating a leveraged position. The liquidity cushion from cash reserves may provide short-term flexibility, but the debt burden could strain financial health if earnings do not improve. The company’s ability to service its debt, including the 7.25% Notes, remains a critical factor for stability.

Growth Trends And Dividend Policy

Growth trends are muted, with no clear reinvestment signals from capital expenditures. The dividend per share of $1.81251 suggests a focus on returning capital to noteholders, though sustainability is uncertain given the negative earnings and cash flow. The dividend policy may prioritize yield retention over growth, aligning with the company’s debt instrument structure.

Valuation And Market Expectations

Market expectations for Great Elm are likely tempered by its financial performance, with valuation metrics reflecting its challenges in profitability and cash flow. The yield on its 7.25% Notes may attract income-focused investors, but the broader market may remain cautious due to the company’s leveraged balance sheet and operational headwinds.

Strategic Advantages And Outlook

Great Elm’s strategic advantages include its niche focus on structured debt and ability to capitalize on undervalued assets. However, the outlook is clouded by profitability concerns and debt servicing risks. Success will depend on improving earnings power, managing leverage, and potentially diversifying revenue streams beyond interest income to enhance long-term stability.

Sources

Company filings, CIK 0001831096

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