investorscraft@gmail.com

Intrinsic ValueHercules Capital, Inc. (HTGC)

Previous Close$18.53
Intrinsic Value
Upside potential
Previous Close
$18.53

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

Hercules Capital, Inc. is a leading specialty finance company focused on providing venture debt and growth capital to technology, life sciences, and sustainable and renewable technology companies. The firm operates as a business development company (BDC), primarily offering structured debt solutions with equity features to high-growth, venture-backed enterprises. Its revenue model is driven by interest income from loans, along with fees and potential equity upside through warrants. Hercules Capital distinguishes itself through deep sector expertise, a disciplined underwriting approach, and a long track record of supporting innovation-driven businesses. The company serves as a critical capital partner for startups and growth-stage firms that may not yet qualify for traditional bank financing, positioning it as a key player in the venture debt ecosystem. Its market position is reinforced by a diversified portfolio across technology subsectors, including software, cleantech, and biotech, which mitigates concentration risk while capitalizing on secular growth trends.

Revenue Profitability And Efficiency

Hercules Capital reported $415.9 million in revenue for the period, with net income of $260.1 million, reflecting strong profitability. The diluted EPS of $1.63 underscores efficient earnings generation relative to its share count. However, operating cash flow was negative at -$118.1 million, likely due to timing differences in loan disbursements and repayments. Capital expenditures were negligible, consistent with its asset-light business model.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with net income representing approximately 63% of revenue, highlighting effective cost management and favorable credit performance. Its capital efficiency is evident in its ability to generate substantial returns from its debt investment portfolio, though the negative operating cash flow suggests potential liquidity management considerations in the short term.

Balance Sheet And Financial Health

Hercules Capital maintains a solid balance sheet, with $113.1 million in cash and equivalents against modest total debt of $18.2 million, indicating strong liquidity and low leverage. The company’s financial health is further supported by its ability to sustain dividend payments while managing its investment portfolio, though investors should monitor cash flow trends for sustainability.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in revenue and profitability, supported by its focus on high-growth sectors. Hercules Capital’s dividend policy is attractive, with a dividend per share of $1.90, reflecting its commitment to returning capital to shareholders. The dividend yield and payout ratio should be evaluated in the context of its earnings stability and cash flow generation.

Valuation And Market Expectations

Hercules Capital’s valuation reflects its position as a leading BDC with a specialized focus on venture debt. Market expectations likely incorporate its sector expertise and ability to generate high-risk-adjusted returns, though investors may weigh the negative operating cash flow against its dividend sustainability and growth prospects in the venture lending market.

Strategic Advantages And Outlook

Hercules Capital benefits from its niche focus on venture debt, deep industry relationships, and disciplined underwriting. The outlook remains positive, driven by sustained demand for growth capital in technology and life sciences. However, macroeconomic conditions and interest rate trends could impact portfolio performance and funding costs, requiring vigilant risk management.

Sources

Company filings, CIK 0001280784

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