investorscraft@gmail.com

Intrinsic ValueStellus Capital Investment Corporation (SCM)

Previous Close$12.78
Intrinsic Value
Upside potential
Previous Close
$12.78

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

Stellus Capital Investment Corporation (SCM) is a business development company (BDC) specializing in middle-market lending, primarily targeting companies with EBITDA between $5 million and $50 million. The firm generates revenue through interest income from secured debt investments, including first lien, second lien, and unitranche loans, as well as capital gains from equity positions. SCM operates in a competitive BDC sector, where its focus on lower-middle-market borrowers differentiates it from larger peers. The company’s disciplined underwriting and active portfolio management aim to mitigate risk while delivering consistent returns to shareholders. Its market position is reinforced by a diversified portfolio across industries such as business services, healthcare, and software, reducing sector-specific vulnerabilities. SCM’s ability to source proprietary deals and maintain strong borrower relationships enhances its competitive edge in a fragmented lending landscape.

Revenue Profitability And Efficiency

In FY 2024, SCM reported revenue of $51.2 million, with net income of $45.8 million, reflecting a robust net margin of approximately 89.5%. The diluted EPS of $1.79 underscores efficient earnings distribution across its 25.6 million outstanding shares. However, operating cash flow was negative at -$28.6 million, likely due to timing differences in interest collections or portfolio adjustments, though capital expenditures remained negligible.

Earnings Power And Capital Efficiency

SCM’s earnings power is driven by its interest-bearing debt investments, with net income closely tracking revenue, indicating effective cost management. The absence of significant capital expenditures suggests capital efficiency, as the firm primarily deploys funds into income-generating loans rather than fixed assets. The high net margin highlights the scalability of its lending model, though cash flow volatility warrants monitoring.

Balance Sheet And Financial Health

SCM’s balance sheet shows $20.1 million in cash against $593 million in total debt, reflecting a leveraged structure typical of BDCs. The debt load supports its investment activities, but the low cash-to-debt ratio (3.4%) indicates reliance on refinancing or portfolio turnover. Shareholders’ equity stands at approximately $255 million, assuming par value for shares outstanding, suggesting moderate leverage relative to peers.

Growth Trends And Dividend Policy

The company’s dividend payout of $1.60 per share aligns with its earnings, offering a yield that appeals to income-focused investors. Growth prospects hinge on portfolio expansion and interest rate trends, with middle-market demand remaining steady. SCM’s ability to sustain dividends will depend on maintaining credit quality and avoiding non-accruals in its loan book.

Valuation And Market Expectations

SCM trades at a P/E ratio derived from its $1.79 EPS, with market expectations likely factoring in stable interest income and credit performance. Valuation metrics should be compared to BDC peers, accounting for its niche focus and leverage profile. Investor sentiment may hinge on macroeconomic conditions affecting middle-market borrowing costs.

Strategic Advantages And Outlook

SCM’s strategic advantages include its specialized middle-market focus, disciplined underwriting, and diversified portfolio. The outlook remains cautiously optimistic, contingent on economic stability and the firm’s ability to navigate interest rate fluctuations. Challenges include competition for quality borrowers and potential credit deterioration in a downturn, but its active management approach positions it to adapt.

Sources

10-K filing, company investor relations

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