investorscraft@gmail.com

Intrinsic ValueOxford Square Capital Corp. (OXSQ)

Previous Close$1.86
Intrinsic Value
Upside potential
Previous Close
$1.86

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

Oxford Square Capital Corp. (OXSQ) is a business development company (BDC) specializing in debt and equity investments primarily in middle-market companies. The firm focuses on providing flexible financing solutions, including senior secured loans, mezzanine debt, and equity co-investments, targeting businesses with strong cash flow generation and growth potential. OXSQ operates in a competitive BDC landscape, where differentiation hinges on underwriting discipline, portfolio diversification, and yield optimization. The company’s investment strategy emphasizes risk-adjusted returns, often targeting non-control positions in sectors like software, healthcare, and business services. Its market position is shaped by its ability to source proprietary deals and maintain a balanced portfolio amid economic cycles. OXSQ’s revenue model relies heavily on interest income from debt investments and capital gains from equity stakes, aligning with the broader BDC industry’s focus on income generation and capital preservation.

Revenue Profitability And Efficiency

In FY 2024, Oxford Square reported negative revenue of $53.6 million, primarily due to unrealized losses on investments, though net income stood at $5.9 million. The diluted EPS of $0.09 reflects modest profitability despite revenue challenges. Operating cash flow was positive at $25.7 million, indicating effective cash generation from core activities. Capital expenditures were negligible, typical for a BDC with an asset-light model.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its investment portfolio’s yield, though FY 2024 results were mixed. The positive net income suggests some resilience in capital efficiency, but the negative revenue highlights volatility in fair value adjustments. OXSQ’s ability to sustain earnings will depend on portfolio performance and interest rate trends, given its reliance on debt investments.

Balance Sheet And Financial Health

OXSQ’s balance sheet shows $34.9 million in cash and equivalents against $123.6 million in total debt, indicating moderate leverage. The debt level is manageable for a BDC, but liquidity remains a focus. The absence of capital expenditures aligns with its business model, though investors should monitor debt serviceability and portfolio quality.

Growth Trends And Dividend Policy

Growth trends are unclear due to FY 2024’s negative revenue, but the dividend payout of $0.42 per share signals a commitment to income distribution. BDCs like OXSQ often prioritize dividends, but sustained payouts will hinge on stabilizing investment income and minimizing unrealized losses. Portfolio diversification and yield optimization will be critical for future growth.

Valuation And Market Expectations

Market expectations for OXSQ likely center on its ability to navigate interest rate environments and credit risk. The mixed FY 2024 results may weigh on valuation, but the dividend yield could attract income-focused investors. Valuation metrics should be assessed alongside portfolio performance and macroeconomic factors affecting BDCs.

Strategic Advantages And Outlook

OXSQ’s strategic advantages include its niche focus on middle-market debt and disciplined underwriting. The outlook depends on macroeconomic stability and the company’s ability to source high-yield investments. While challenges persist, its diversified portfolio and income-oriented model position it to capitalize on market opportunities, provided credit quality remains robust.

Sources

Company filings, CIK 0001259429

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