investorscraft@gmail.com

Intrinsic ValueChicago Atlantic BDC, Inc. (LIEN)

Previous Close$10.49
Intrinsic Value
Upside potential
Previous Close
$10.49

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

Chicago Atlantic BDC, Inc. operates as a business development company (BDC) specializing in debt and equity investments in middle-market companies. The firm primarily generates revenue through interest income from secured loans and capital gains from equity investments, targeting sectors such as healthcare, technology, and business services. Its market position is defined by a focus on providing flexible financing solutions to underserved mid-sized enterprises, leveraging its expertise in credit underwriting and portfolio management to mitigate risks while delivering consistent returns. The company differentiates itself through a disciplined investment approach, emphasizing collateral-backed loans and selective equity participation. This strategy allows it to maintain a balanced risk-reward profile while capitalizing on growth opportunities in niche markets. As a BDC, Chicago Atlantic benefits from regulatory advantages, including pass-through tax treatment, enhancing its appeal to income-focused investors. Its competitive edge lies in its ability to source proprietary deals and maintain strong borrower relationships, ensuring a steady pipeline of investment opportunities.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, Chicago Atlantic reported revenue of $17.97 million and net income of $9.62 million, translating to a diluted EPS of $0.93. The company's operating cash flow was negative at $5.03 million, reflecting potential timing differences in cash collections or investment activities. With no capital expenditures, the firm maintains a lean operational structure, focusing on financial intermediation rather than asset-heavy operations.

Earnings Power And Capital Efficiency

Chicago Atlantic demonstrates solid earnings power, with a net income margin of approximately 53.5%, highlighting its ability to convert revenue into profit efficiently. The absence of total debt suggests a conservative capital structure, though this may limit leverage-driven returns. The firm's capital efficiency is underscored by its ability to generate substantial net income relative to its revenue base, a hallmark of well-managed BDCs.

Balance Sheet And Financial Health

The company's balance sheet reflects strong liquidity, with cash and equivalents of $23.93 million and no outstanding debt, positioning it favorably for future investments or dividend commitments. The lack of leverage enhances financial stability but may also indicate untapped capacity for growth. Shareholders' equity appears robust, supported by retained earnings and a disciplined approach to capital allocation.

Growth Trends And Dividend Policy

Chicago Atlantic's dividend policy is notably attractive, with a dividend per share of $1.36, exceeding its diluted EPS, suggesting a payout ratio above 100%. This may indicate reliance on retained earnings or capital reserves to sustain distributions. Growth trends will depend on the firm's ability to deploy its cash reserves into yield-accretive investments while maintaining credit quality.

Valuation And Market Expectations

The company's valuation metrics are not provided, but its high dividend yield and debt-free balance sheet may appeal to income investors. Market expectations likely hinge on its ability to sustain dividend payouts and identify high-quality investment opportunities in a competitive middle-market lending environment.

Strategic Advantages And Outlook

Chicago Atlantic's strategic advantages include its niche focus on middle-market lending, regulatory benefits as a BDC, and a conservative balance sheet. The outlook depends on its capacity to source profitable investments while managing credit risks. A disciplined approach to underwriting and portfolio diversification will be critical to long-term success in a cyclical lending market.

Sources

Company filings (CIK: 0001843162), financial statements for FY ending December 31, 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