investorscraft@gmail.com

Intrinsic ValueSaratoga Investment Corp 8.00% (SAJ)

Previous Close$25.73
Intrinsic Value
Upside potential
Previous Close
$25.73

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

Saratoga Investment Corp operates as a business development company (BDC) specializing in leveraged buyouts, refinancings, and growth capital for middle-market companies. Its core revenue model revolves around interest income from debt investments and capital gains from equity positions, primarily targeting U.S.-based businesses with EBITDA between $5 million and $50 million. The firm differentiates itself through a disciplined underwriting approach and active portfolio management, focusing on sectors like healthcare, business services, and consumer products. Saratoga’s market position is reinforced by its ability to provide flexible financing solutions, including first-lien, second-lien, and mezzanine debt, alongside minority equity stakes. The BDC landscape is highly competitive, but Saratoga maintains relevance by targeting underserved mid-market borrowers and leveraging its experienced investment team. Its 8.00% notes reflect a strategic capital structure choice to balance yield with investor appeal in a rising-rate environment.

Revenue Profitability And Efficiency

Saratoga reported revenue of $148.9 billion for FY 2025, though net income was negligible, suggesting high interest expenses or one-time charges. Diluted EPS of $2.02 indicates modest earnings power relative to its debt-heavy structure. Operating cash flow of $96.5 billion highlights strong liquidity generation, but capital expenditures are minimal, typical for a BDC with no physical asset base.

Earnings Power And Capital Efficiency

The company’s earnings are primarily driven by interest income, with diluted EPS reflecting stable but not exceptional returns. High total debt of $730.6 billion relative to cash ($148.2 billion) suggests leveraged operations, though this is common for BDCs. The absence of capex underscores capital efficiency in deploying funds to debt investments rather than operational assets.

Balance Sheet And Financial Health

Saratoga’s balance sheet shows significant leverage, with total debt nearly five times cash reserves. However, the $2.00 dividend per share signals confidence in cash flow sustainability. The 8.00% note issuance aligns with its debt-focused strategy, but investors should monitor coverage ratios given the high debt load.

Growth Trends And Dividend Policy

Growth is likely tied to portfolio expansion and yield optimization, given the BDC model. The $2.00 dividend implies a focus on income distribution, though net income stagnation raises questions about long-term payout sustainability. The lack of capex suggests reinvestment is directed toward loan origination rather than organic growth.

Valuation And Market Expectations

Market expectations appear balanced, with the 8.00% notes pricing in moderate risk. The BDC’s valuation hinges on credit portfolio performance and interest rate trends. Investors may weigh the dividend yield against leverage risks in a tightening monetary environment.

Strategic Advantages And Outlook

Saratoga’s niche focus on mid-market debt provides diversification benefits, but macroeconomic headwinds could pressure borrower credit quality. The outlook depends on its ability to maintain underwriting discipline and navigate rate volatility. Its strategic edge lies in sector expertise, though competition from private credit funds remains a challenge.

Sources

10-K filings, company investor materials

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