investorscraft@gmail.com

Intrinsic ValueInvestcorp Credit Management BDC, Inc. (ICMB)

Previous Close$2.98
Intrinsic Value
Upside potential
Previous Close
$2.98

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

Investcorp Credit Management BDC, Inc. (ICMB) operates as a business development company (BDC) specializing in middle-market lending. The firm primarily generates revenue through interest income from debt investments in privately held U.S. companies, targeting senior secured loans, unitranche facilities, and mezzanine debt. Its investment strategy focuses on sectors such as healthcare, business services, and software, aiming to provide flexible capital solutions to mid-sized enterprises with limited access to traditional financing. ICMB differentiates itself through its affiliation with Investcorp, a global alternative investment manager, leveraging its underwriting expertise and deal-sourcing network. The company’s market position is shaped by its disciplined credit approach, targeting risk-adjusted returns while maintaining portfolio diversification. As a BDC, ICMB benefits from regulatory advantages, including pass-through tax treatment, but faces competition from private credit funds and larger BDCs. Its ability to source proprietary deals and manage credit risk is critical to sustaining its niche in the competitive middle-market lending landscape.

Revenue Profitability And Efficiency

ICMB reported revenue of $0.86 million for the period, with a net loss of $4.09 million, reflecting challenges in its investment portfolio. The diluted EPS of -$0.28 indicates pressure on earnings, likely due to credit losses or mark-to-market adjustments. Operating cash flow was $37.06 million, suggesting strong liquidity from portfolio repayments or sales, though capital expenditures were negligible, typical for a BDC.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight earnings volatility, likely tied to interest rate fluctuations or credit performance. With no capital expenditures, ICMB’s capital efficiency depends on its ability to deploy debt investments profitably. The $37.06 million operating cash flow suggests robust cash generation from its loan portfolio, but sustained profitability requires improved credit quality and yield management.

Balance Sheet And Financial Health

ICMB’s balance sheet shows $0.16 million in cash and equivalents against $106.22 million in total debt, indicating high leverage. The debt load may constrain flexibility, though BDCs typically operate with elevated leverage ratios. The absence of capital expenditures aligns with its asset-light model, but the company must manage refinancing risks and covenant compliance to maintain financial stability.

Growth Trends And Dividend Policy

Despite negative earnings, ICMB maintained a dividend of $0.48 per share, possibly funded through cash flow or leverage. Growth prospects hinge on its ability to source high-yielding investments while mitigating credit risk. The dividend payout may be unsustainable if earnings remain weak, requiring closer scrutiny of portfolio performance and interest income trends.

Valuation And Market Expectations

The market likely prices ICMB based on its net asset value (NAV) and dividend yield, with investors weighing its credit risk against income potential. The negative EPS and high leverage may dampen valuation multiples, though the dividend could appeal to yield-seeking investors if deemed sustainable. Sector-wide BDC valuations and interest rate trends will further influence market expectations.

Strategic Advantages And Outlook

ICMB’s ties to Investcorp provide a competitive edge in deal sourcing and credit management. However, its outlook depends on navigating rising interest rates and credit spreads. Strengthening underwriting standards and diversifying its portfolio could enhance resilience, but macroeconomic headwinds pose risks. Investors should monitor asset quality and liquidity to assess long-term viability.

Sources

Company filings (10-K, 10-Q), Investcorp Credit Management BDC investor materials

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