investorscraft@gmail.com

Intrinsic ValueWhiteHorse Finance, Inc. 7.875% Notes due 2028 (WHFCL)

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

WhiteHorse Finance, Inc. operates as a business development company (BDC) specializing in direct lending to lower-middle-market companies. Its core revenue model revolves around originating and managing senior secured loans, generating income primarily through interest payments and fees. The company targets U.S.-based businesses with EBITDA between $5 million and $25 million, offering flexible financing solutions to support growth, acquisitions, and recapitalizations. WhiteHorse differentiates itself through a disciplined underwriting process and a focus on non-cyclical industries, mitigating sector-specific risks. The BDC structure allows it to provide shareholders with access to private credit markets typically reserved for institutional investors. Its market position is strengthened by a seasoned management team with deep expertise in middle-market lending and credit analysis. The company maintains a diversified portfolio across industries such as healthcare, business services, and software, reducing concentration risk while capitalizing on the growing demand for private credit solutions in the lower-middle-market segment.

Revenue Profitability And Efficiency

For the period ending December 31, 2024, WhiteHorse Finance reported revenue of $92.8 million, with net income of $10.9 million translating to diluted EPS of $0.47. The company generated $78.8 million in operating cash flow, demonstrating strong cash conversion from its loan portfolio. With no capital expenditures reported, the business model shows capital efficiency as a pure lending operation. The dividend payout of $1.97 per share reflects a focus on income distribution to shareholders.

Earnings Power And Capital Efficiency

The company's earnings power stems from its interest-bearing assets, with the 7.875% coupon on its 2028 notes contributing to fixed income streams. The capital structure appears efficient given the BDC model, where debt is primarily used to leverage the investment portfolio. The absence of capital expenditures suggests all operating cash flow can be directed toward portfolio growth or shareholder returns.

Balance Sheet And Financial Health

WhiteHorse maintains $12.4 million in cash against $353.1 million in total debt, indicating reliance on leverage to fund its lending activities - typical for BDCs. The debt-to-equity ratio would require further analysis for complete assessment, but the structure appears aligned with industry norms for business development companies focused on leveraged lending.

Growth Trends And Dividend Policy

The company's growth is tied to middle-market lending opportunities and its ability to source quality credits. The substantial dividend payout ratio suggests a commitment to returning capital to shareholders, characteristic of BDCs that must distribute most taxable income. Future growth may depend on portfolio yield management and credit quality maintenance in a potentially rising rate environment.

Valuation And Market Expectations

As a fixed-income security, the notes' valuation would primarily reflect yield comparisons with similar duration corporate debt instruments. The 7.875% coupon appears competitive in the current rate environment, though full assessment would require comparison to the company's credit risk profile and broader market conditions for BDC-issued debt.

Strategic Advantages And Outlook

WhiteHorse benefits from its focus on senior secured positions and middle-market specialization, which typically offer higher yields than broadly syndicated loans. The outlook depends on credit performance across its portfolio and management's ability to navigate economic cycles. The fixed coupon provides predictable income, though refinancing risk at maturity in 2028 warrants monitoring as the notes represent a significant portion of the capital structure.

Sources

Company filings, BDC industry reports

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