investorscraft@gmail.com

Intrinsic ValueBlue Owl Capital Corporation (OBDC)

Previous Close$12.00
Intrinsic Value
Upside potential
Previous Close
$12.00

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

Blue Owl Capital Corporation (OBDC) operates as a business development company (BDC) specializing in direct lending to middle-market companies. The firm provides senior secured loans, unitranche debt, and select junior capital to support growth, acquisitions, and recapitalizations. Its core revenue model hinges on interest income from these loans, supplemented by fee-based income from structuring and advisory services. OBDC primarily serves U.S.-based businesses with EBITDA between $10 million and $250 million, positioning itself as a flexible capital provider in the private credit space. The company benefits from its affiliation with Blue Owl Capital, a leading alternative asset manager, which enhances its deal origination capabilities and underwriting discipline. OBDC’s market position is strengthened by its focus on defensive industries, including software, healthcare, and business services, which exhibit lower cyclicality. Its disciplined credit approach and scalable platform allow it to maintain a diversified portfolio while mitigating risk. The BDC sector has grown significantly due to increased demand for private credit as traditional banks retreat from middle-market lending, providing OBDC with a robust tailwind.

Revenue Profitability And Efficiency

In FY 2024, OBDC reported revenue of $1.10 billion, driven primarily by interest income from its loan portfolio. Net income stood at $595 million, reflecting strong profitability with a net margin of approximately 54%. The company’s efficiency is underscored by its ability to generate substantial earnings relative to its asset base, though operating cash flow of $160 million suggests some variability in liquidity conversion.

Earnings Power And Capital Efficiency

OBDC’s diluted EPS of $1.53 demonstrates its ability to translate lending activities into shareholder returns. The absence of capital expenditures highlights its asset-light model, focusing on deploying capital into income-generating loans rather than physical assets. The firm’s capital efficiency is further evidenced by its ability to sustain a high dividend payout while maintaining portfolio growth.

Balance Sheet And Financial Health

OBDC’s balance sheet shows $431.8 million in cash and equivalents against total debt of $7.46 billion, indicating a leveraged but manageable structure typical of BDCs. The debt supports its lending activities, and the company’s ability to service obligations is reinforced by its stable interest income. Liquidity remains adequate, with no immediate refinancing risks apparent.

Growth Trends And Dividend Policy

OBDC has maintained a consistent dividend policy, distributing $1.64 per share in FY 2024, aligning with its earnings power. Growth is driven by portfolio expansion and yield optimization, though the pace may moderate with broader economic conditions. The dividend yield remains attractive to income-focused investors, supported by recurring interest income.

Valuation And Market Expectations

The market values OBDC based on its ability to sustain high-yield dividends and portfolio quality. Its valuation multiples reflect investor confidence in its underwriting discipline and the stability of its middle-market focus. Expectations are anchored to interest rate trends and credit performance, with upside tied to organic portfolio growth.

Strategic Advantages And Outlook

OBDC’s strategic advantages include its affiliation with Blue Owl Capital, which enhances deal flow and risk management. The outlook remains positive, supported by secular growth in private credit demand. However, macroeconomic volatility and credit spreads could influence near-term performance. The company is well-positioned to capitalize on market dislocations, reinforcing its long-term resilience.

Sources

Company filings, investor presentations, and Bloomberg data.

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