investorscraft@gmail.com

Intrinsic ValueNuveen Churchill Direct Lending Corp. (NCDL)

Previous Close$13.50
Intrinsic Value
Upside potential
Previous Close
$13.50

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

Nuveen Churchill Direct Lending Corp. (NCDL) operates as a specialty finance company focused on providing direct lending solutions to middle-market businesses. The firm primarily generates revenue through interest income from senior secured loans, unitranche debt, and other structured credit instruments, targeting companies with EBITDA typically between $10 million and $100 million. Its investment strategy emphasizes lower-risk, floating-rate debt with covenants, aligning with the growing demand for private credit amid tighter bank lending standards. NCDL benefits from the sponsorship of Nuveen and Churchill Asset Management, leveraging their extensive origination networks and underwriting expertise. The company differentiates itself through a disciplined credit selection process and active portfolio management, aiming to deliver consistent risk-adjusted returns. As a business development company (BDC), it caters to institutional and retail investors seeking exposure to private credit, a sector that has gained prominence as a complement to traditional fixed income. The firm’s market position is reinforced by its focus on defensive industries and sponsor-backed borrowers, mitigating cyclical risks while capitalizing on the secular shift toward non-bank lending.

Revenue Profitability And Efficiency

In FY 2024, NCDL reported $224.0 million in revenue, primarily driven by interest income from its loan portfolio. Net income stood at $116.3 million, translating to diluted EPS of $2.15, reflecting efficient cost management despite a negative operating cash flow of $297.2 million, likely due to timing differences in loan disbursements and repayments. The absence of capital expenditures underscores its asset-light model.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its ability to maintain robust net interest margins, supported by floating-rate loans in a rising-rate environment. With $2.1 in dividends per share, NCDL demonstrates capital efficiency by distributing a significant portion of earnings, though reinvestment in high-yield assets remains critical for long-term growth.

Balance Sheet And Financial Health

NCDL’s balance sheet shows $43.3 million in cash against $1.11 billion in total debt, indicating reliance on leverage to fund its portfolio. The debt-to-equity ratio warrants monitoring, but its senior secured loan focus and covenant protections mitigate credit risk. Liquidity is supported by recurring interest income and access to capital markets.

Growth Trends And Dividend Policy

The company’s growth is tied to the expansion of its loan portfolio and yield optimization. Its $2.1 annual dividend per share, yielding approximately 10% based on current share prices, appeals to income-focused investors. However, dividend sustainability depends on stable credit performance and manageable leverage.

Valuation And Market Expectations

Trading at a P/E multiple derived from $2.15 EPS, NCDL’s valuation reflects market confidence in its ability to sustain earnings amid economic uncertainty. Investors likely price in continued demand for private credit, though spreads and default risks remain key watchpoints.

Strategic Advantages And Outlook

NCDL’s strategic advantages include its institutional backing, niche focus on middle-market lending, and floating-rate income stream. The outlook hinges on macroeconomic stability, with potential upside from increased private credit adoption. Risks include rising defaults or prolonged high-interest rates compressing borrower affordability.

Sources

Company filings, Nuveen Churchill Direct Lending Corp. 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