investorscraft@gmail.com

Intrinsic ValueBlackRock TCP Capital Corp. (TCPC)

Previous Close$5.18
Intrinsic Value
Upside potential
Previous Close
$5.18

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

BlackRock TCP Capital Corp. (TCPC) is a specialty finance company operating as a business development company (BDC), primarily focused on providing debt and equity capital to middle-market companies. The firm invests in senior secured loans, mezzanine debt, and equity co-investments, targeting businesses with EBITDA typically between $10 million and $100 million. TCPC’s core revenue model relies on interest income from its loan portfolio, supplemented by capital gains and fee income. The company operates in a competitive BDC sector, where it differentiates itself through its affiliation with BlackRock, leveraging its parent’s extensive credit expertise and deal-sourcing capabilities. TCPC’s market positioning is strengthened by its disciplined underwriting approach and focus on defensive industries, aiming to mitigate credit risk while generating stable returns for shareholders. The firm’s portfolio is diversified across sectors such as software, healthcare, and business services, reducing concentration risk. TCPC’s strategic alignment with BlackRock enhances its ability to access high-quality deal flow and maintain a robust pipeline of investment opportunities.

Revenue Profitability And Efficiency

TCPC reported revenue of $20.8 million for the period, though net income stood at a loss of $63.1 million, reflecting challenges in its investment portfolio. The diluted EPS of -$0.79 indicates pressure on profitability, likely due to credit losses or mark-to-market adjustments. Operating cash flow was strong at $293.1 million, suggesting effective liquidity management despite the net income shortfall. Capital expenditures were negligible, consistent with its asset-light BDC model.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by the net loss, though its operating cash flow signals underlying cash generation capability. TCPC’s capital efficiency is influenced by its ability to deploy debt and equity investments profitably, with its affiliation to BlackRock providing a competitive edge in sourcing and managing deals. The negative EPS highlights near-term headwinds, but the BDC structure allows for pass-through income, which may appeal to yield-focused investors.

Balance Sheet And Financial Health

TCPC maintains $91.6 million in cash and equivalents, against total debt of $1.12 billion, indicating a leveraged balance sheet typical for BDCs. The debt load supports its investment activities but requires careful management to avoid liquidity strains. The absence of capital expenditures aligns with its focus on financial assets rather than physical infrastructure, preserving flexibility in capital allocation.

Growth Trends And Dividend Policy

Growth trends are mixed, with revenue generation offset by net losses. TCPC’s dividend policy remains a key attraction, with a $1.00 per share dividend reflecting its income-oriented mandate. The sustainability of dividends will depend on improving portfolio performance and stabilizing net income. The BDC’s growth is tied to its ability to source high-yielding investments while managing credit risk in a volatile economic environment.

Valuation And Market Expectations

Market expectations for TCPC likely balance its yield appeal against credit risk concerns. The negative EPS may weigh on valuation multiples, but the dividend yield could support investor interest if sustained. Valuation metrics should be assessed in the context of broader BDC sector performance and interest rate trends, which directly impact TCPC’s cost of capital and investment returns.

Strategic Advantages And Outlook

TCPC’s strategic advantages include its BlackRock affiliation, which enhances deal sourcing and risk management capabilities. The outlook hinges on its ability to navigate credit cycles and maintain portfolio quality. A rebound in profitability and stable dividend payments could reinforce investor confidence, while prolonged losses may necessitate portfolio adjustments. The BDC’s focus on middle-market lending positions it to capitalize on underserved segments, provided credit conditions remain favorable.

Sources

10-K filings, 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