investorscraft@gmail.com

Intrinsic ValueGoldman Sachs BDC, Inc. (GSBD)

Previous Close$9.42
Intrinsic Value
Upside potential
Previous Close
$9.42

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

Goldman Sachs BDC, Inc. (GSBD) operates as a business development company (BDC) specializing in middle-market lending, primarily in the U.S. The firm provides customized debt and equity financing solutions to mid-sized companies, focusing on senior secured loans, unitranche debt, and selective equity co-investments. GSBD leverages Goldman Sachs' extensive network and underwriting expertise to source high-quality deals, targeting businesses with strong cash flows and defensible market positions. The company's portfolio is diversified across industries such as software, healthcare, and business services, mitigating sector-specific risks. As a BDC, GSBD benefits from a regulated investment structure that mandates high dividend payouts, appealing to income-focused investors. Its competitive edge lies in its affiliation with Goldman Sachs, which enhances deal flow, due diligence capabilities, and access to proprietary market insights. The middle-market lending space remains underserved by traditional banks, positioning GSBD to capitalize on favorable supply-demand dynamics while maintaining disciplined underwriting standards.

Revenue Profitability And Efficiency

In FY 2024, GSBD reported revenue of $78.7 million and net income of $62.9 million, translating to diluted EPS of $0.55. The company generated $2.5 million in operating cash flow, with no capital expenditures, reflecting its asset-light business model. GSBD's profitability is driven by interest income from its loan portfolio, with efficiency metrics influenced by its disciplined cost structure and leverage of Goldman Sachs' infrastructure.

Earnings Power And Capital Efficiency

GSBD's earnings power is anchored in its ability to generate consistent interest income from a diversified loan portfolio. The company maintains a focus on capital efficiency, with no significant capex requirements, allowing it to allocate resources toward high-yield investments. Its affiliation with Goldman Sachs enhances underwriting precision and portfolio monitoring, supporting stable returns.

Balance Sheet And Financial Health

GSBD's balance sheet shows $61.8 million in cash and equivalents against $1.93 billion in total debt, reflecting its leveraged lending model. The company's financial health is underpinned by its regulated BDC structure, which mandates asset coverage ratios and limits excessive risk-taking. Its debt profile is managed to align with investment yields and liquidity needs.

Growth Trends And Dividend Policy

GSBD has demonstrated a commitment to shareholder returns, with a dividend payout of $1.83 per share in FY 2024. Growth is driven by organic portfolio expansion and selective accretive investments. The company's dividend policy is a key attraction for income investors, supported by its stable cash flow generation and regulatory distribution requirements.

Valuation And Market Expectations

GSBD trades at a valuation reflective of its BDC peer group, with market expectations centered on its ability to sustain dividend payouts and navigate interest rate volatility. Investors price in its affiliation with Goldman Sachs as a premium, given the enhanced deal-sourcing and risk management capabilities.

Strategic Advantages And Outlook

GSBD's strategic advantages include its Goldman Sachs affiliation, disciplined underwriting, and focus on middle-market opportunities. The outlook remains positive, supported by robust demand for private credit and the company's ability to selectively capitalize on market dislocations. Risks include economic downturns impacting portfolio credit quality and interest rate fluctuations affecting funding costs.

Sources

10-K filing, company investor relations

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