investorscraft@gmail.com

Intrinsic ValueMonroe Capital Corporation (MRCC)

Previous Close$6.42
Intrinsic Value
Upside potential
Previous Close
$6.42

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

Monroe Capital Corporation (MRCC) is a business development company (BDC) specializing in customized financing solutions for middle-market companies in the U.S. and Canada. The firm primarily generates revenue through interest income from senior secured loans, unitranche debt, and junior capital investments, targeting businesses with EBITDA between $3 million and $35 million. MRCC operates in a competitive BDC landscape, differentiating itself through its focus on sponsor-backed transactions and a disciplined underwriting approach. The company’s investment strategy emphasizes capital preservation while seeking attractive risk-adjusted returns, supported by its affiliation with Monroe Capital LLC, a leading private credit asset manager. This alignment provides MRCC with access to proprietary deal flow and sector expertise, enhancing its ability to source and manage high-quality credit opportunities. The BDC sector has grown significantly due to increased demand for non-bank lending, positioning MRCC to capitalize on market dislocation and tighter bank lending standards.

Revenue Profitability And Efficiency

MRCC reported revenue of $14.6 million for the period, with net income of $9.7 million, reflecting a net margin of approximately 66.5%. The company’s diluted EPS stood at $0.45, supported by efficient cost management and stable interest income. Operating cash flow was robust at $35.96 million, indicating strong cash generation from its loan portfolio. Capital expenditures were negligible, consistent with its asset-light business model.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its interest-bearing loan portfolio, with a focus on senior secured positions that provide predictable cash flows. MRCC’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its revenue base. The absence of significant capital expenditures further underscores its lean operational structure, allowing for higher returns on invested capital.

Balance Sheet And Financial Health

MRCC maintains a conservative balance sheet with $9.04 million in cash and equivalents, providing liquidity for new investments. Total debt of $291.98 million reflects its leveraged position, typical for BDCs, but is managed within regulatory limits. The company’s ability to service its debt is supported by stable cash flows from its diversified loan portfolio, though interest rate volatility remains a key risk.

Growth Trends And Dividend Policy

MRCC has demonstrated consistent dividend payments, with a dividend per share of $1.00, reflecting its commitment to shareholder returns. Growth prospects are tied to the expansion of its loan portfolio and the broader middle-market lending environment. The company’s ability to maintain or grow dividends will depend on its portfolio performance and access to cost-effective capital.

Valuation And Market Expectations

The market values MRCC based on its ability to sustain dividend payouts and navigate interest rate fluctuations. Current metrics suggest investors prioritize yield and stability, with the stock trading in line with BDC peers. Valuation multiples will likely hinge on credit quality trends and macroeconomic conditions affecting middle-market lending.

Strategic Advantages And Outlook

MRCC benefits from its affiliation with Monroe Capital LLC, which enhances deal sourcing and risk management capabilities. The company is well-positioned to benefit from ongoing disintermediation in middle-market lending, though rising interest rates could pressure borrower credit quality. Long-term success will depend on maintaining underwriting discipline and capitalizing on market opportunities while managing leverage prudently.

Sources

10-K filings, company investor presentations

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