investorscraft@gmail.com

Intrinsic ValueOxford Square Capital Corp. 5.50% Notes due 2028 (OXSQG)

Previous Close$24.29
Intrinsic Value
Upside potential
Previous Close
$24.29

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. 5.50% Notes due 2028 represent a fixed-income instrument issued by Oxford Square Capital Corp., a business development company (BDC) specializing in debt and equity investments in middle-market companies. The company primarily generates revenue through interest income from its loan portfolio and capital gains from equity investments. Operating in the competitive BDC sector, Oxford Square focuses on providing flexible financing solutions to small and mid-sized businesses, often targeting companies with limited access to traditional bank financing. Its market position is defined by a niche focus on higher-yield, structured debt instruments, which allows it to cater to investors seeking income-generating assets with moderate risk. The 5.50% Notes due 2028 reflect the company's strategy to diversify its funding sources while offering fixed-income investors a predictable return stream. Oxford Square's ability to maintain a diversified portfolio and manage credit risk is critical to its long-term sustainability in a sector sensitive to economic cycles.

Revenue Profitability And Efficiency

In the fiscal year ending December 31, 2024, Oxford Square reported negative revenue of $53.6 million, primarily due to unrealized losses on investments. However, net income stood at $5.9 million, with diluted EPS of $0.09, indicating some resilience in profitability. Operating cash flow was positive at $25.7 million, suggesting effective cash management despite revenue challenges. Capital expenditures were negligible, reflecting the asset-light nature of the business model.

Earnings Power And Capital Efficiency

The company's earnings power is driven by its ability to generate interest income and manage investment losses. With a net income of $5.9 million and operating cash flow of $25.7 million, Oxford Square demonstrates moderate capital efficiency. The absence of capital expenditures underscores its focus on financial assets rather than physical infrastructure, aligning with its BDC structure.

Balance Sheet And Financial Health

Oxford Square's balance sheet shows $34.9 million in cash and equivalents against total debt of $123.6 million, indicating a leveraged position. The 5.50% Notes due 2028 contribute to this debt structure. While the company maintains liquidity, its financial health depends on the performance of its investment portfolio and ability to service debt obligations amid market volatility.

Growth Trends And Dividend Policy

Growth trends are muted, with negative revenue highlighting challenges in the investment portfolio. However, the company maintains a dividend policy, distributing $1.375 per share, which may appeal to income-focused investors. The sustainability of dividends will hinge on future investment performance and cash flow generation.

Valuation And Market Expectations

The market likely values Oxford Square based on its yield-driven investment strategy and dividend payouts. The 5.50% Notes due 2028 offer a fixed return, appealing to conservative investors. However, the company's valuation is sensitive to credit risk and broader economic conditions affecting its portfolio.

Strategic Advantages And Outlook

Oxford Square's strategic advantage lies in its niche focus on middle-market financing, offering higher yields than traditional fixed-income assets. The outlook depends on its ability to manage credit risk and navigate economic cycles. Success will hinge on maintaining portfolio quality and leveraging its expertise in structured debt to sustain investor confidence.

Sources

Company filings, SEC 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