investorscraft@gmail.com

Intrinsic ValueKayne Anderson BDC, Inc. (KBDC)

Previous Close$14.17
Intrinsic Value
Upside potential
Previous Close
$14.17

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

Kayne Anderson BDC, Inc. (KBDC) operates as a business development company (BDC) specializing in direct lending to middle-market companies, primarily in the U.S. The firm focuses on providing senior secured loans, unitranche debt, and equity co-investments to support growth, acquisitions, and recapitalizations. Its target market consists of lower-middle-market businesses with EBITDA between $5 million and $50 million, offering flexible capital solutions where traditional financing is limited. KBDC differentiates itself through its partnership with Kayne Anderson Capital Advisors, leveraging deep industry expertise and a disciplined underwriting approach. The company operates in a competitive BDC landscape but maintains a niche focus on defensive industries such as healthcare, business services, and software. Its market position is reinforced by a selective investment strategy, aiming to balance yield with risk mitigation through rigorous due diligence and active portfolio management.

Revenue Profitability And Efficiency

In FY 2024, KBDC reported revenue of $122.3 million and net income of $131.9 million, reflecting strong profitability with a diluted EPS of $2.07. The negative operating cash flow of $544.5 million suggests significant investment activity, though capital expenditures were negligible. The firm’s ability to generate net income despite cash flow pressures highlights its focus on yield-driven investments and efficient cost management.

Earnings Power And Capital Efficiency

KBDC’s earnings power is underscored by its net income exceeding revenue, indicating effective interest income generation and cost control. The absence of capital expenditures aligns with its asset-light model, relying on debt and equity investments rather than physical assets. The company’s capital efficiency is further evidenced by its ability to sustain dividends while managing a leveraged balance sheet.

Balance Sheet And Financial Health

KBDC’s balance sheet shows $22.4 million in cash and equivalents against $848.1 million in total debt, reflecting a leveraged position typical of BDCs. The debt load supports its investment strategy but necessitates careful liquidity management. The firm’s financial health hinges on its ability to maintain portfolio performance and access to capital markets for refinancing.

Growth Trends And Dividend Policy

KBDC has demonstrated growth through its investment portfolio, with a dividend payout of $1.80 per share, signaling a commitment to shareholder returns. The dividend yield is a key attraction for income-focused investors, though sustainability depends on continued earnings stability and portfolio performance. The firm’s growth trajectory is tied to its ability to source high-quality loans in a competitive market.

Valuation And Market Expectations

The market values KBDC based on its yield and portfolio quality, with investors weighing its dividend sustainability against sector risks. The BDC sector’s valuation multiples often reflect interest rate sensitivity and credit risk, making KBDC’s performance contingent on macroeconomic conditions and underwriting discipline.

Strategic Advantages And Outlook

KBDC benefits from its affiliation with Kayne Anderson, providing access to proprietary deal flow and sector expertise. Its focus on defensive industries and senior secured loans mitigates risk, though the outlook depends on economic stability and credit market conditions. The firm’s strategic positioning and disciplined approach position it to navigate market cycles, but investor caution is warranted given sector volatility.

Sources

Company filings, 10-K

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