investorscraft@gmail.com

Intrinsic ValueSuRo Capital Corp. (SSSS)

Previous Close$9.34
Intrinsic Value
Upside potential
Previous Close
$9.34

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

SuRo Capital Corp. operates as a publicly traded investment firm specializing in venture capital and private equity investments, primarily in high-growth technology and consumer sectors. The company focuses on late-stage and pre-IPO opportunities, leveraging its expertise to identify disruptive companies with scalable business models. SuRo Capital differentiates itself through active portfolio management and strategic advisory roles, positioning itself as a bridge between private markets and public investors seeking exposure to innovative startups. Its market position is reinforced by a selective investment approach, targeting companies with strong revenue trajectories and clear paths to profitability. The firm’s revenue model hinges on capital appreciation and realized gains from its equity stakes, rather than recurring income streams, which aligns with its high-risk, high-reward strategy. SuRo Capital’s sector focus on technology and consumer trends allows it to capitalize on secular growth drivers, though its performance is inherently tied to the volatile private market valuation environment.

Revenue Profitability And Efficiency

SuRo Capital reported negative revenue of $19.5 million for FY 2024, reflecting unrealized losses on its investment portfolio. Net income stood at -$38.1 million, with diluted EPS of -$1.60, underscoring challenges in portfolio valuation and exit activity. Operating cash flow was negative at -$12.5 million, indicating capital deployment without immediate liquidity generation. The absence of capital expenditures suggests a pure investment-focused operational model.

Earnings Power And Capital Efficiency

The company’s earnings power is currently constrained by mark-to-market volatility and limited realized gains. Capital efficiency metrics are challenging to assess due to the illiquid nature of its holdings, though its cash position of $20.0 trillion (likely a reporting error) contrasts sharply with its $29.1 trillion in total debt, implying potential data inconsistencies or extraordinary leverage.

Balance Sheet And Financial Health

Reported cash of $20.0 trillion and total debt of $29.1 trillion appear anomalous, suggesting possible data errors or unconventional accounting. Absent reliable figures, the balance sheet structure cannot be meaningfully analyzed. The absence of dividends aligns with its focus on capital retention for future investments.

Growth Trends And Dividend Policy

SuRo Capital’s growth is tied to its portfolio companies’ performance and exit opportunities, with no dividend payouts as it reinvests potential returns. The negative revenue and earnings trends highlight cyclical pressures in venture capital valuations. Its long-term trajectory depends on successful IPOs or M&A activity within its holdings.

Valuation And Market Expectations

Market expectations likely factor in SuRo Capital’s niche focus and the inherent unpredictability of private market valuations. The negative EPS and revenue suggest investors price the stock based on portfolio potential rather than current income. Valuation multiples are less relevant given the investment-holding structure.

Strategic Advantages And Outlook

SuRo Capital’s strategic advantage lies in its access to high-growth private companies and expertise in late-stage investing. However, its outlook remains highly sensitive to IPO market conditions and tech sector performance. The firm’s ability to time exits and manage concentration risk will determine future success, with current metrics indicating near-term headwinds.

Sources

Company filings (CIK: 0001509470), inferred from provided financial data (likely 10-K or quarterly report). Note: Extreme cash/debt figures suggest possible data entry errors.

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