investorscraft@gmail.com

Intrinsic ValueTrinity Capital Inc. 7.875% Notes Due 2029 (TRINI)

Previous Close$25.40
Intrinsic Value
Upside potential
Previous Close
$25.40

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 and life sciences sectors. The firm’s core revenue model is driven by interest income from secured loans, as well as gains from equity investments and warrants. Trinity Capital differentiates itself by offering flexible financing solutions tailored to the unique needs of venture-backed businesses, positioning it as a key player in the venture debt market. The company’s focus on high-growth industries allows it to capitalize on the expanding demand for non-dilutive capital among startups and scale-ups. Its 7.875% Notes Due 2029 reflect a strategic approach to leveraging its balance sheet while maintaining investor appeal through competitive yields. Trinity’s market position is reinforced by its deep industry expertise and ability to structure complex financing arrangements that align with the risk profiles of innovative, high-potential companies.

Revenue Profitability And Efficiency

Trinity Capital reported revenue of $228.4 million for the period, with net income reaching $115.6 million, translating to a diluted EPS of $2.10. Operating cash flow stood at $94.2 million, while capital expenditures were minimal at -$0.4 million, indicating efficient capital deployment. The company’s profitability metrics reflect its ability to generate substantial returns from its lending and investment activities.

Earnings Power And Capital Efficiency

The firm’s earnings power is underscored by its robust net income margin of approximately 50.6%, demonstrating effective cost management and high-yield asset performance. With operating cash flow covering interest obligations and supporting dividend payouts, Trinity Capital exhibits strong capital efficiency. Its ability to sustain profitability while managing a diversified portfolio highlights its disciplined underwriting and risk assessment processes.

Balance Sheet And Financial Health

Trinity Capital’s balance sheet shows $9.6 million in cash and equivalents against total debt of $884.7 million, indicating a leveraged but manageable structure. The company’s debt-to-equity ratio and interest coverage metrics suggest prudent financial management, though investors should monitor leverage levels. The 7.875% Notes Due 2029 contribute to its long-term financing strategy, aligning with its investment horizon.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in revenue and net income, supported by its expanding portfolio of venture debt and equity investments. Trinity Capital’s dividend policy, with a payout of $1.3727 per share, reflects its commitment to returning capital to shareholders while retaining sufficient earnings for reinvestment. This balance supports both income-focused investors and long-term growth objectives.

Valuation And Market Expectations

Trinity Capital’s valuation is influenced by its yield-driven appeal, with the 7.875% Notes offering a competitive fixed-income alternative. Market expectations likely hinge on the company’s ability to maintain asset quality and dividend sustainability amid economic fluctuations. Its niche focus on venture debt provides a differentiated investment proposition, though sector-specific risks remain a consideration.

Strategic Advantages And Outlook

Trinity Capital’s strategic advantages include its specialized focus on growth-stage financing, deep sector expertise, and flexible capital solutions. The outlook remains positive, driven by sustained demand for venture debt and the company’s ability to selectively underwrite high-quality deals. However, macroeconomic conditions and interest rate trends could impact future performance, necessitating vigilant portfolio management.

Sources

10-K, Company filings

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