US · MSIF
MSC Income Fund, Inc.
- Sector
- Financial Services · Asset Management
- Headquarters
- Houston, TX 77056
- Website
- mscincomefund.com
Price · as of 2025-12-31
$13.34
Market cap 585.42M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $25.41 | +90.48% |
| Intrinsic Value(DCF) | $5.05 | -62.14% |
| Graham-Dodd Method(GD) | $22.54 | +69% |
| Graham Formula(GF) | $48.35 | +262.47% |
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 |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $9.04 | $15.11 | |||
| 2020 | $6.40 | $23.89 | |||
| 2021 | $17.54 | ||||
| 2022 | $8.56 | $0.00 | |||
| 2023 | $10.13 | $83.79 | |||
| 2024 | $15.36 | $54.89 | $0.00 | $7.75 | $59.92 |
| 2025 | $12.62 | $25.41 | $0.00 | $22.54 | $48.35 |
AI valuation
Our deep-learning model estimates MSC Income Fund, Inc.'s (MSIF) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $25.41
- Current price
- $13.34
- AI upside
- +90.48%
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
$5.05
-62.14% upside
Graham-Dodd
$22.54
+69% upside
Graham Formula
$48.35
+262.47% 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 |
| MSIF | MSC Income Fund, Inc. | $13.34 | 585.42M | +90% | -62% | +69% | +262% | 61.75 | 0.79 | 4.53 | 9.25 | 174.13 | 0.79 | 72.72% | 97.47% | 50.50% | 1.39% | 9.77% | 0.73% | 0.82 | 3.72 | — | — | 4.61 | 3546.00% | 2742.00% | 15057.00% | -11.99% | — | -5.67% | 0.20% | 12.50% | 0.20% | 9.25 | -16.62 | 9.02 | 0.93 |
| BCAL | Southern California Banco… | $18.31 | 591.83M | +194% | +14% | +30% | +249% | 9.53 | 1.04 | 2.58 | 4.39 | 1.23 | 1.34 | 79.37% | 37.75% | 27.06% | 11.59% | 16.62% | 1.56% | 0.12 | 1.55 | 0.24 | 0.24 | 0.22 | 77727.00% | 2623.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 1.31% | 4.39 | — | 1.66 | 0.02 |
| CCAP | Crescent Capital BDC, Inc… | $12.66 | 468.33M | +25,800% | +22,018% | +150,480% | +27% | 0.01 | 0.00 | 3.14 | -292.25 | — | 0.00 | 78.02% | 76.15% | 22.09% | 18.94% | 0.03% | 8.24% | 0.00 | 2.07 | — | — | -297.00 | -5327.00% | 965.00% | -970.00% | 15.25% | — | 0.02% | 0.34% | 0.00% | 6425.72% | -253.36 | -403.27 | -192.93 | 0.03 |
| FDUS | Fidus Investment Corporat… | $17.71 | 645.13M | +669% | -59% | +51% | +121% | 8.64 | 0.86 | 5.05 | — | — | 0.86 | 0.00% | 0.00% | 58.44% | 10.57% | 0.00% | 5.70% | 0.31 | 0.00 | 25.62 | 25.62 | — | -1333.00% | 1117.00% | -33572.00% | -23.04% | -41.20 | -14.88% | 1.70% | 14.70% | 42.00% | — | -5.43 | 6.32 | 0.72 |
| GAIN | Gladstone Investment Corp… | $13.69 | 545.16M | +98% | -58% | — | — | 7.17 | 0.94 | 5.21 | 13.92 | — | 0.94 | 68.57% | 72.67% | 72.67% | 13.17% | 7.14% | 6.72% | 0.91 | 2.31 | 3.69 | 3.69 | 6.76 | -2794.00% | -1288.00% | 3249.00% | 24.34% | 18.46 | 12.46% | 13.02% | 93.30% | 13.02% | 13.92 | 7.98 | 10.12 | 0.87 |
| GAM | General American Investor… | $61.79 | 1.45B | +15% | -68% | +85% | +2,860% | 4.49 | 0.71 | 4.38 | — | — | 0.71 | 100.00% | 97.53% | 97.53% | 16.53% | 16.51% | 16.31% | 0.00 | — | 31.80 | 31.80 | — | -3615.00% | 18065.00% | — | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.05% | 4.50 | — | 4.39 | 37.16 |
| GLAD | Gladstone Capital Corpora… | $18.20 | 411.19M | +289% | -47% | — | +295% | 7.97 | 0.96 | 3.20 | 6.78 | — | 0.96 | 87.27% | 55.53% | 40.14% | 12.10% | 9.75% | 6.76% | 0.83 | 4.02 | 9.90 | 9.90 | 2.99 | -4124.00% | 2037.00% | 124648.00% | 9.41% | 10.08 | 5.29% | 11.97% | 95.50% | 11.97% | 10.31 | 19.00 | 5.73 | 1.16 |
| NCDL | Nuveen Churchill Direct L… | $12.88 | 635.86M | +123% | -52% | -82% | +502% | 7.12 | 0.85 | 4.45 | 16.26 | — | 0.85 | 59.91% | 62.62% | 62.54% | 13.54% | 6.36% | 6.00% | 1.14 | 1.46 | 1.02 | 1.02 | 9.14 | -529.00% | 2916.00% | 8676.00% | 16.46% | 2.23 | 7.46% | 11.49% | 81.90% | 15.54% | 16.26 | 13.88 | 10.18 | 0.67 |
| NEWT | NewtekOne, Inc. | $12.28 | 354.74M | +171% | +64% | +73% | +451% | 5.63 | 0.97 | 0.90 | 9.19 | 132.41 | 1.02 | 66.34% | 21.54% | 15.95% | 18.65% | 7.25% | 2.91% | 2.41 | 0.85 | 0.42 | 0.42 | 5.13 | 426.00% | 2612.00% | -956.00% | -53.55% | -0.14 | -21.87% | 0.15% | 0.90% | 47.97% | 9.43 | -4.22 | 2.03 | 0.04 |
| PNNT | PennantPark Investment Co… | $4.98 | 325.17M | +574% | -27% | — | — | — | 0.79 | 4.40 | 29.83 | — | 0.79 | 50.27% | 42.48% | 39.39% | 0.00% | 2.77% | 0.00% | 1.59 | 0.85 | 0.39 | 0.42 | 19.47 | -3333.00% | -1988.00% | -13835.00% | 18.09% | 0.45 | 5.59% | 18.58% | — | 28.17% | 29.83 | 15.92 | 12.67 | 0.03 |
About MSC Income Fund, Inc.
MSC Income Fund, Inc. is a Business Development Company specializing in middle market debt and debt and equity investments in lower middle market companies. The fund seeks to invest in management buyouts, recapitalizations, growth financings, refinancing and acquisitions of companies. It invests in companies with revenue between $10 million and $150 million.
- CEO
- Dwayne Louis Hyzak
- Employees
- 0
- Beta
- 0.78
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5.05 ÷ $13.34) − 1 = -62.14% (DCF, example).