investorscraft@gmail.com

Intrinsic ValueSWK Holdings Corporation 9.00% Senior Notes due 2027 (SWKHL)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

SWK Holdings Corporation operates as a specialized finance company, primarily engaged in providing structured debt and revenue-based financing solutions to life sciences companies and select healthcare-related businesses. The company's core revenue model is anchored in interest income from its senior secured notes, including the 9.00% Senior Notes due 2027, as well as royalty monetization and asset management services. SWK Holdings differentiates itself by targeting niche segments within the life sciences sector, offering tailored capital solutions to companies with validated revenue streams or near-term commercialization potential. The firm's market position is bolstered by its expertise in structuring complex financing arrangements and its ability to assess risk in specialized biopharma and medical technology markets. Unlike traditional lenders, SWK Holdings combines debt financing with revenue participation rights, creating a hybrid model that aligns its returns with the success of its borrowers.

Revenue Profitability And Efficiency

In FY 2024, SWK Holdings reported $44.99 million in revenue and $13.49 million in net income, translating to a diluted EPS of $1.08. The company demonstrated strong cash generation with $23.05 million in operating cash flow, significantly exceeding its modest capital expenditures of $138,000. This reflects an efficient operation focused on financial asset management rather than capital-intensive business activities.

Earnings Power And Capital Efficiency

The company's earnings power is primarily driven by its interest-bearing assets, particularly the 9.00% Senior Notes. With $31.41 million in total debt against $5.93 million in cash, SWK maintains a leveraged but serviceable capital structure. The high-yield nature of its debt portfolio supports robust interest income, though this comes with corresponding credit risk exposure.

Balance Sheet And Financial Health

SWK Holdings' balance sheet shows $5.93 million in cash against $31.41 million in total debt, indicating a leveraged position typical for specialty finance companies. The debt is partially offset by the company's portfolio of income-generating financial assets. The 9.00% coupon on its senior notes suggests higher-risk positioning, but the specialized nature of its lending provides some insulation from broader credit market fluctuations.

Growth Trends And Dividend Policy

The company has maintained a substantial dividend policy, paying $2.25 per share in FY 2024, which represents a significant yield given the stock price. Growth prospects are tied to the expansion of its specialty finance portfolio and the performance of its life sciences borrowers, with potential upside from successful royalty participation agreements in its investment portfolio.

Valuation And Market Expectations

Market expectations for SWK Holdings appear to balance the high yield of its debt instruments against the specialized credit risk of its portfolio. The 9.00% coupon on its senior notes reflects investor demand for premium returns given the niche nature of its lending activities and the associated borrower risk profiles in the life sciences sector.

Strategic Advantages And Outlook

SWK Holdings' strategic advantage lies in its specialized knowledge of life sciences financing and ability to structure complex deals. The outlook depends on the performance of its borrower portfolio and continued demand for alternative financing in the biopharma sector. The company is well-positioned to benefit from ongoing innovation in healthcare, though its concentrated exposure requires careful risk management.

Sources

Company filings, SEC Form 10-K

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