US · SSSSL
SuRo Capital Corp. 6.00% Notes due 2026
- Sector
- Financial Services · Asset Management
- Headquarters
- New York City, MD
- Website
- surocap.com
Price · as of 2024-12-31
$25.08
Market cap 630.24M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $137.55 | +448.44% |
| Intrinsic Value(DCF) | $9.36 | -62.68% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $31.58 | +25.93% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | $9.53 | $0.00 | |||
| 2013 | $23.44 | $0.00 | |||
| 2014 | $14.70 | $0.00 | |||
| 2015 | $0.00 | $27.19 | |||
| 2016 | $0.00 | $0.00 | |||
| 2017 | $13.32 | $18.59 | |||
| 2018 | $8.96 | $3.76 | |||
| 2019 | $12.67 | $0.98 | |||
| 2020 | $21.66 | $103.86 | |||
| 2021 | $19.90 | $140.96 | $9.15 | $0.00 | $0.00 |
| 2022 | $19.80 | $45.45 | $0.00 | $0.00 | $0.00 |
| 2023 | $21.34 | $46.77 | $0.00 | $8.64 | $18.35 |
| 2024 | $23.40 | $137.55 | $0.00 | $0.00 | $31.58 |
AI valuation
Our deep-learning model estimates SuRo Capital Corp. 6.00% Notes due 2026's (SSSSL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $137.55
- Current price
- $25.08
- AI upside
- +448.44%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$9.36
-62.68% upside
Graham-Dodd
—
— upside
Graham Formula
$31.58
+25.93% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SSSSL | SuRo Capital Corp. 6.00% … | $25.08 | 630.24M | +448% | -63% | — | +26% | -14.67 | 3.55 | 119.68 | -16.07 | — | 3.55 | -520.88% | -815.77% | -815.77% | -21.13% | -16.59% | -14.97% | 0.46 | -7.87 | 26.81 | 26.81 | -1.40 | -94211.00% | -2916.00% | -12290.00% | 0.42% | 3.05 | 1.03% | 0.03% | -0.40% | 1.71% | -16.07 | 258.49 | 131.07 | 4.09 |
| EARN | Ellington Credit Company | $4.89 | 183.72M | +1,390% | +26% | — | -100% | 22.55 | 0.77 | 2.93 | 95.78 | — | 0.77 | 31.34% | 14.00% | 13.00% | 3.99% | 0.85% | 0.74% | 2.91 | 0.20 | 0.13 | 0.13 | 74.85 | -2258.00% | -845.00% | -19092.00% | 6.14% | 0.02 | 1.17% | 14.96% | 337.30% | 122.60% | 95.78 | 74.59 | 13.41 | -0.79 |
| MPV | Barings Participation Inv… | $18.91 | 202.76M | +99% | -50% | -90% | -22% | 8.81 | 0.92 | 7.48 | 9.56 | — | 0.92 | 92.49% | 90.86% | 84.94% | 10.50% | 10.00% | 8.92% | 0.14 | 12.11 | 1.83 | 1.83 | 0.93 | -526.00% | 94.00% | -1861.00% | 8.50% | 1.95 | 7.17% | 10.15% | 89.40% | 10.15% | 9.12 | 13.03 | 8.29 | 3.52 |
| OXSQ | Oxford Square Capital Cor… | $1.77 | 144.55M | +1,342% | +10% | — | — | 24.96 | 0.91 | 8.24 | 40.05 | — | 0.91 | 55.94% | 33.01% | 33.01% | 3.77% | 2.27% | 2.04% | 0.77 | 0.00 | 2.85 | 2.85 | 15.08 | -7106.00% | -4695.00% | -380.00% | 17.52% | 1.94 | 9.93% | 17.55% | 438.10% | 37.01% | 40.05 | 9.16 | 13.22 | -0.68 |
| STEX | Streamex Corp. | $2.22 | 87.88M | +3,592% | +27% | — | — | -1.07 | -7.66 | 275.57 | -0.88 | — | -6.45 | 100.00% | -32155.00% | -25825.00% | 475.14% | 605.84% | -783.26% | -0.07 | -1169.27 | 0.15 | 0.12 | 0.00 | -8101.00% | 12222.00% | -7281.00% | -43.17% | -2.10 | 224.12% | 0.00% | 0.00% | 2.74% | -0.85 | -2.31 | 274.24 | -474.74 |
| SWKH | SWK Holdings Corporation | $16.42 | 199.46M | +20% | -76% | +75% | +76% | 8.88 | 0.42 | 2.66 | 6.09 | — | 0.42 | 95.10% | 25.75% | 29.98% | 4.74% | 2.66% | 4.05% | 0.13 | 2.47 | 3.64 | 2.11 | 1.28 | -1360.00% | 1914.00% | 5919.00% | 19.12% | 4.14 | 7.17% | 0.00% | 0.00% | 10.79% | 13.08 | 6.61 | 3.37 | -15.45 |
| TPVG | TriplePoint Venture Growt… | $5.19 | 209.67M | +2,342% | -10% | — | +16,529% | 7.92 | 0.73 | 3.56 | 18.93 | — | 0.73 | 63.96% | 45.02% | 45.02% | 9.26% | 4.27% | 3.68% | 1.15 | 1.25 | — | — | 11.01 | -17321.00% | 109241.00% | 21063.00% | 60.27% | — | 20.40% | 20.53% | 162.50% | 60.59% | 18.93 | 3.97 | 8.52 | 0.36 |
About SuRo Capital Corp. 6.00% Notes due 2026
SuRo Capital (Nasdaq: SSSS, formerly known as GSV Capital) is a publicly-traded fund that seeks to invest in high-growth, venture-backed private companies. The firm primarily seeks to invest in social mobile, sustainability, cloud computing, big data, marketplaces, and education sectors. It also seeks to create a portfolio of high-growth emerging private companies through a repeatable and disciplined investment approach, as well as to provide investors with access to such companies through its publicly traded common stock. SuRo Capital was established in 2011 and is headquartered in San Francisco, California.
- CEO
- Mark David Klein
- Employees
- 11
- Beta
- 1.40
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9.36 ÷ $25.08) − 1 = -62.68% (DCF, example).