investorscraft@gmail.com

Intrinsic ValueTrinity Capital Inc. (TRIN)

Previous Close$16.83
Intrinsic Value
Upside potential
Previous Close
$16.83

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

Trinity Capital Inc. operates as a specialty finance company providing debt and equity financing to growth-stage companies, primarily in the technology, life sciences, and innovation-driven sectors. The firm generates revenue through interest income from secured loans, as well as gains from equity investments and warrants. Its target market consists of venture-backed businesses requiring flexible capital solutions beyond traditional bank financing. Trinity differentiates itself through deep sector expertise, structured debt products, and a focus on recurring revenue models. The company competes with other business development companies (BDCs) and private credit funds but maintains a niche position by combining venture debt with equity upside potential. Its portfolio is concentrated in high-growth industries, aligning with broader trends in private market financing. Trinity’s market positioning benefits from strong relationships with venture capital firms and a disciplined underwriting approach that balances risk and return.

Revenue Profitability And Efficiency

Trinity Capital reported $226.7 million in revenue for the period, with net income of $115.6 million, reflecting a robust net margin of approximately 51%. Diluted EPS stood at $1.92, indicating efficient earnings distribution across its 52.7 million outstanding shares. However, operating cash flow was negative at -$316.9 million, likely due to timing differences in loan disbursements and repayments, given its lending-focused model.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its interest-bearing loan portfolio and equity participation, yielding a strong return on capital. With no reported capital expenditures, Trinity’s model is asset-light, focusing on financial intermediation rather than physical investments. The negative operating cash flow suggests aggressive portfolio growth, which may stabilize as loans mature and generate recurring interest income.

Balance Sheet And Financial Health

Trinity’s balance sheet shows $9.6 million in cash and equivalents against $877.7 million in total debt, indicating reliance on leverage to fund its lending activities. The debt level is typical for BDCs but requires careful monitoring of interest coverage and asset quality. The absence of capex underscores its financial services orientation, with liquidity managed through loan repayments and capital markets activity.

Growth Trends And Dividend Policy

The company’s dividend payout of $2.04 per share reflects a high yield, aligning with BDCs’ mandate to distribute most taxable income. Growth is tied to portfolio expansion and sector demand for venture debt. Future trends will depend on the performance of its borrower base and broader venture capital activity, which has shown resilience despite macroeconomic uncertainties.

Valuation And Market Expectations

At a diluted EPS of $1.92, Trinity trades at a P/E multiple that investors should benchmark against peers in the BDC space. Market expectations likely factor in its niche focus and the premium for venture debt expertise, though valuation metrics must account for leverage and portfolio risk concentrations.

Strategic Advantages And Outlook

Trinity’s strategic edge lies in its specialized underwriting and venture ecosystem relationships. The outlook hinges on sustained demand for growth capital in technology and life sciences, though rising interest rates could pressure borrower credit quality. Its ability to maintain disciplined origination and manage leverage will be critical to long-term performance.

Sources

Company filings (10-K), CIK 0001786108

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