investorscraft@gmail.com

Intrinsic ValueHorizon Technology Finance Corporation (HRZN)

Previous Close$6.70
Intrinsic Value
Upside potential
Previous Close
$6.70

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

Horizon Technology Finance Corporation (HRZN) is a specialty finance company focused on providing venture debt and structured loans to technology, life sciences, healthcare information, and sustainability industries. The firm primarily generates revenue through interest income from its loan portfolio, supplemented by fees from structuring and servicing these loans. HRZN operates in a niche segment, targeting high-growth, venture-backed companies that require non-dilutive financing solutions to scale operations without sacrificing equity. The company’s market position is strengthened by its deep industry expertise and selective underwriting, which mitigates risk while capitalizing on the innovation-driven demand for flexible capital. By focusing on sectors with robust growth potential, HRZN aligns its portfolio with long-term macroeconomic trends, such as digital transformation and healthcare innovation. Its differentiated approach allows it to command premium pricing and maintain strong borrower relationships, though it remains exposed to sector-specific volatility and credit risks inherent in venture lending.

Revenue Profitability And Efficiency

In its latest fiscal year, HRZN reported revenue of $1.69 million, though net income stood at a loss of $5.63 million, reflecting challenges in portfolio performance or provisioning. The company generated $3.94 million in operating cash flow, indicating some liquidity from its lending activities. With no capital expenditures, HRZN’s operations are lean, but profitability metrics suggest room for improvement in credit quality or cost management.

Earnings Power And Capital Efficiency

HRZN’s diluted EPS of -$0.16 underscores earnings pressure, likely due to non-performing loans or mark-to-market adjustments. The absence of total debt on its balance sheet signals a conservative leverage stance, but the negative net income raises questions about the sustainability of its dividend policy absent improved portfolio yields or fee income.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with $70.26 million in cash and equivalents, providing a buffer against loan defaults. With no reported debt, HRZN’s financial health appears stable, though its negative net income warrants monitoring of asset quality and reserve adequacy in its loan book.

Growth Trends And Dividend Policy

HRZN’s $1.32 annual dividend per share suggests a focus on shareholder returns, but the payout may be under pressure if earnings remain negative. Growth hinges on expanding its loan portfolio while managing credit risk, particularly in cyclical sectors like technology and biotech where borrower cash flows can be unpredictable.

Valuation And Market Expectations

The market likely prices HRZN based on its dividend yield and portfolio diversification, though the negative earnings may weigh on valuation multiples. Investors will watch for improvements in net interest margins and fee income to justify current market capitalization levels.

Strategic Advantages And Outlook

HRZN’s specialization in venture debt offers a competitive edge in serving underserved, high-growth borrowers. However, macroeconomic headwinds or sector downturns could strain performance. The outlook depends on its ability to maintain underwriting discipline while capturing opportunities in innovation-driven industries.

Sources

Company filings (CIK: 0001487428), disclosed financials for FY 2024

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