investorscraft@gmail.com

Intrinsic ValueSource Capital, Inc. (SOR)

Previous Close$48.79
Intrinsic Value
Upside potential
Previous Close
$48.79

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

Source Capital, Inc. operates as a closed-end investment management company, primarily focused on generating long-term capital appreciation through a diversified portfolio of equity securities. The firm invests across various sectors, leveraging fundamental analysis to identify undervalued opportunities. Its market position is characterized by a disciplined, value-oriented approach, targeting mid-to-large-cap companies with strong growth potential. Unlike traditional mutual funds, Source Capital’s closed-end structure allows for stable capital deployment without the pressure of frequent redemptions, providing flexibility in volatile markets. The company’s revenue model is driven by investment performance, with fees tied to asset management and capital gains. Its sector-agnostic strategy enables adaptability to shifting economic conditions, though it remains heavily influenced by broader equity market trends. Competitively, Source Capital distinguishes itself through a concentrated portfolio strategy, emphasizing quality over quantity, which appeals to investors seeking targeted exposure without excessive diversification.

Revenue Profitability And Efficiency

Source Capital reported revenue of $40.2 million for FY 2024, with net income reaching $39.2 million, reflecting a high net margin of approximately 97%. The absence of operating cash flow and capital expenditures suggests a lean operational structure, typical of investment-focused firms. Diluted EPS stood at $4.78, indicating efficient earnings distribution across its 8.2 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is robust, as evidenced by its near-parity between revenue and net income, highlighting minimal overhead costs. With no debt and negligible cash reserves, capital efficiency is driven entirely by investment returns. The lack of leverage underscores a conservative financial strategy, prioritizing organic growth over borrowed capital.

Balance Sheet And Financial Health

Source Capital’s balance sheet is notably debt-free, with total cash and equivalents at a minimal $3,675. This reflects a focus on asset-backed liquidity rather than cash holdings. The absence of liabilities reinforces strong financial health, though the low cash position may limit short-term flexibility absent portfolio liquidations.

Growth Trends And Dividend Policy

The firm’s growth is tied to portfolio performance, with no explicit capex or operational expansion. A dividend of $2.50 per share signals a commitment to shareholder returns, supported by high profitability. However, the lack of reinvestment metrics suggests reliance on market appreciation rather than reinvestment for future growth.

Valuation And Market Expectations

With a P/E ratio derived from its EPS, the market likely prices Source Capital based on investment portfolio performance rather than traditional operational metrics. The high net income-to-revenue ratio may attract value investors, though the niche closed-end structure could limit broader market appeal.

Strategic Advantages And Outlook

Source Capital’s strategic advantage lies in its focused, low-overhead investment approach and debt-free stance. The outlook depends heavily on equity market conditions, with potential upside from astute stock selection. However, its minimal cash buffer could pose risks during prolonged downturns, requiring careful liquidity management.

Sources

Company filings (CIK: 0000091847), disclosed financials for FY 2024

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