investorscraft@gmail.com

Intrinsic ValueSaratoga Investment Corp 8.125% (SAY)

Previous Close$25.63
Intrinsic Value
Upside potential
Previous Close
$25.63

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 is driven by 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 process 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, often in partnership with private equity sponsors. The BDC structure allows it to benefit from regulatory advantages, such as pass-through taxation, while offering investors exposure to private credit markets. Its 8.125% notes reflect a high-yield strategy aimed at income-focused investors, though this also implies elevated credit risk inherent in its portfolio.

Revenue Profitability And Efficiency

Saratoga reported revenue of $148.9 billion for FY 2025, though net income was negligible, suggesting high interest expenses or write-downs. Diluted EPS stood at $2.02, indicating modest earnings per share despite the revenue scale. Operating cash flow was robust at $96.5 billion, but the absence of capital expenditures implies a pure financial services model with no tangible asset investments.

Earnings Power And Capital Efficiency

The company’s earnings power is primarily tied to its debt portfolio yield, with the 8.125% notes underscoring its high-cost capital structure. The lack of net income raises questions about capital efficiency, as interest expenses or credit losses may be offsetting revenue. The BDC model relies on leverage, which amplifies returns but also risk.

Balance Sheet And Financial Health

Saratoga’s balance sheet shows $148.2 billion in cash against $730.6 billion in total debt, highlighting significant leverage. The debt-to-equity ratio appears elevated, though the BDC’s regulatory framework permits higher leverage than traditional corporations. Liquidity is supported by cash reserves, but refinancing risk may arise given the debt load.

Growth Trends And Dividend Policy

The $2.03 dividend per share suggests a focus on income distribution, typical of BDCs. Growth prospects depend on portfolio performance and credit quality, with limited visibility into underlying asset appreciation. The high yield may attract investors, but sustainability hinges on maintaining portfolio health.

Valuation And Market Expectations

Market expectations likely price in the high-yield nature of Saratoga’s debt, with valuation metrics reflecting credit risk and interest rate sensitivity. The BDC’s NAV and yield spread versus benchmarks would be key drivers of investor sentiment.

Strategic Advantages And Outlook

Saratoga’s niche in middle-market lending provides diversification benefits, but macroeconomic headwinds could pressure portfolio quality. Its outlook depends on credit cycle management and the ability to sustain dividends amid volatile rates.

Sources

Company filings (10-K), Bloomberg

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