investorscraft@gmail.com

Intrinsic ValueWhiteHorse Finance, Inc. (WHF)

Previous Close$6.71
Intrinsic Value
Upside potential
Previous Close
$6.71

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

WhiteHorse Finance, Inc. is a business development company (BDC) specializing in direct lending to lower-middle-market companies, primarily in the U.S. The firm provides senior secured loans, unitranche debt, and select junior capital to businesses with EBITDA typically between $5 million and $25 million. Operating in the alternative credit space, WHF focuses on defensive industries such as healthcare, business services, and software, offering customized financing solutions to underserved borrowers. Its market position is strengthened by a disciplined underwriting approach and active portfolio management, targeting risk-adjusted returns through floating-rate debt instruments. The company differentiates itself through deep sector expertise and a relationship-driven origination strategy, avoiding cyclical or highly leveraged industries. As a publicly traded BDC, WHF benefits from regulatory advantages that allow it to pass through taxable income to shareholders while maintaining investment flexibility in middle-market credit opportunities.

Revenue Profitability And Efficiency

For FY 2024, WHF reported $17.1 million in revenue with $10.9 million net income, translating to a diluted EPS of $0.0005. The company generated $78.8 million in operating cash flow with no capital expenditures, reflecting its asset-light business model. These metrics demonstrate WHF's ability to convert interest income into cash efficiently, though the minimal EPS figure warrants scrutiny regarding share structure impacts.

Earnings Power And Capital Efficiency

The firm's earnings power stems from its loan portfolio yield, with operating cash flow significantly exceeding net income due to the non-cash nature of certain accounting adjustments. WHF maintains capital efficiency by leveraging its balance sheet to fund new originations while managing a diversified credit portfolio. The absence of capex requirements allows for greater cash deployment into income-generating assets.

Balance Sheet And Financial Health

WHF holds $12.4 million in cash against $353.1 million total debt, indicating a leveraged position typical for BDCs. The debt structure primarily consists of credit facility borrowings to fund loan investments. While the leverage ratio appears elevated, it aligns with industry norms for yield-focused lending platforms, supported by the senior secured nature of its assets.

Growth Trends And Dividend Policy

The company maintains a consistent dividend policy, distributing $1.54 per share annually. Growth prospects depend on middle-market credit demand and WHF's ability to source quality loans at attractive spreads. Portfolio expansion opportunities exist in niche sectors where traditional lenders remain cautious, though growth may be constrained by leverage limits and market competition.

Valuation And Market Expectations

Market valuation likely reflects WHF's yield profile and BDC sector multiples, with investors pricing in expectations for stable dividend coverage. The stock's performance typically correlates with credit spreads and interest rate movements, given its floating-rate asset focus. Current metrics suggest the market prices WHF as a middle-market credit specialist with moderate growth expectations.

Strategic Advantages And Outlook

WHF's key advantages include its specialized underwriting capabilities and focus on defensive sectors. The outlook remains cautiously positive, contingent on maintaining credit quality amid economic uncertainty. Rising interest rates could benefit net interest margins, though credit selection will be critical. The BDC structure provides tax advantages that support shareholder distributions, positioning WHF as a potential income vehicle in diversified portfolios.

Sources

Company SEC filings (10-K), investor presentations

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