investorscraft@gmail.com

Intrinsic ValueProspect Capital Corporation (PSEC)

Previous Close$2.78
Intrinsic Value
Upside potential
Previous Close
$2.78

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Prospect Capital Corporation operates as a business development company (BDC) specializing in middle-market lending and private equity investments. The firm primarily generates revenue through interest income from secured loans, structured credit, and equity investments in privately held companies across diverse industries, including manufacturing, healthcare, and energy. PSEC’s investment strategy focuses on providing flexible capital solutions to underserved mid-market businesses, often targeting companies with EBITDA between $5 million and $50 million. The company differentiates itself through a hands-on approach, offering not just financing but also strategic support to portfolio companies. As a BDC, PSEC benefits from regulatory advantages, including pass-through tax treatment, but faces competition from other BDCs, private credit funds, and traditional lenders. Its market position is reinforced by a diversified portfolio and a disciplined underwriting process, though its performance is closely tied to credit market conditions and borrower health.

Revenue Profitability And Efficiency

In FY 2024, PSEC reported revenue of $770.3 million, driven primarily by interest income from its loan portfolio. Net income stood at $262.8 million, translating to diluted EPS of $0.34. Operating cash flow was $280 million, reflecting stable cash generation from core lending activities. The absence of capital expenditures underscores the asset-light nature of its BDC model, with efficiency metrics largely tied to credit performance and portfolio yield.

Earnings Power And Capital Efficiency

PSEC’s earnings power is anchored in its ability to maintain a robust net interest margin, supported by a diversified loan book. The company’s capital efficiency is evident in its ability to generate consistent cash flows without significant reinvestment needs. However, its reliance on leverage (total debt of $2.43 billion) introduces interest rate risk, which could pressure margins in a rising rate environment.

Balance Sheet And Financial Health

PSEC’s balance sheet shows $85.9 million in cash and equivalents against total debt of $2.43 billion, indicating a leveraged position typical for BDCs. The debt-to-equity ratio suggests moderate financial risk, though the company’s ability to service debt depends on portfolio performance. Liquidity is supported by recurring cash flows, but credit quality fluctuations could impact financial stability.

Growth Trends And Dividend Policy

PSEC has maintained a steady dividend policy, with a FY 2024 payout of $0.54 per share, reflecting its focus on income distribution. Growth trends are tied to portfolio expansion and yield optimization, though macroeconomic headwinds may constrain near-term origination volumes. The dividend coverage ratio appears sustainable, supported by recurring earnings.

Valuation And Market Expectations

The market values PSEC at a discount to NAV, reflecting investor concerns about credit risk and interest rate sensitivity. Current valuation multiples suggest muted growth expectations, with the stock priced for yield rather than capital appreciation. Sentiment may shift based on credit performance and macroeconomic conditions.

Strategic Advantages And Outlook

PSEC’s strategic advantages include its niche focus on middle-market lending and a diversified portfolio. The outlook hinges on credit market stability and the company’s ability to navigate rising rates. Long-term success will depend on disciplined underwriting and portfolio management, with potential upside from strategic acquisitions or improved borrower performance.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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