US · RWAY
Runway Growth Finance Corp.
- Sector
- Financial Services · Financial - Credit Services
- Headquarters
- Woodside, CA 94062
- Website
- investors.runwaygrowth.com
Price · as of 2024-12-31
$6.85
Market cap 280.04M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $36.64 | +434.89% |
| Intrinsic Value(DCF) | $4.78 | -30.22% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $72.31 | +955.58% |
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 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $8.35 | $99.39 | |||
| 2019 | $9.46 | $85.57 | |||
| 2020 | $14.31 | $73.95 | |||
| 2021 | $7.53 | $24.74 | $123.30 | $14.27 | $12.67 |
| 2022 | $7.65 | $55.51 | $19.22 | $0.00 | $8.06 |
| 2023 | $8.92 | $32.90 | $0.00 | $0.00 | $83.66 |
| 2024 | $9.88 | $36.64 | $0.00 | $0.00 | $72.31 |
AI valuation
Our deep-learning model estimates Runway Growth Finance Corp.'s (RWAY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $36.64
- Current price
- $6.85
- AI upside
- +434.89%
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
$4.78
-30.22% upside
Graham-Dodd
—
— upside
Graham Formula
$72.31
+955.58% 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 |
| RWAY | Runway Growth Finance Cor… | $6.85 | 280.04M | +435% | -30% | — | +956% | 5.21 | 0.75 | 3.09 | 12.64 | 7.10 | 0.75 | 69.15% | 59.26% | 59.26% | 13.86% | 6.96% | 6.78% | 1.07 | 1.66 | 1.79 | 1.79 | 7.43 | 7339.00% | 3142.00% | -5509.00% | 13.15% | 6.52 | 4.77% | 18.20% | 94.90% | 27.57% | 12.64 | 18.43 | 7.49 | 0.69 |
| ATLC | Atlanticus Holdings Corpo… | $52.31 | 792.05M | +256% | +398% | -14% | +371% | 6.10 | 1.38 | 1.48 | 19.54 | 48.83 | 1.38 | 61.59% | 30.15% | 24.22% | 25.08% | 4.68% | 3.72% | 5.08 | 0.87 | 5.21 | 5.21 | 14.81 | 1250.00% | 2568.00% | 270.00% | 68.84% | 6.51 | 19.88% | 3.79% | 23.10% | 11.54% | 20.27 | 6.01 | 6.11 | 0.71 |
| DHIL | Diamond Hill Investment G… | $171.87 | 465.01M | +125,637% | +315,287,900% | +2,560% | +969,329,447% | 0.01 | 0.00 | 0.00 | -29.96 | 0.07 | 0.00 | 0.10% | 0.04% | 33.15% | 55.23% | 0.06% | 37.42% | 0.04 | — | 9.64 | 9.64 | -30.36 | 1437.00% | 9725447.00% | -5952496.00% | -1925.12% | -1.03 | -12.89% | 5780.63% | 55.80% | 17023.60% | -585.89 | 3.93 | -0.24 | 1.65 |
| 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 |
| MFIN | Medallion Financial Corp. | $10.09 | 234.89M | +294% | +102% | +13% | +248% | 4.48 | 0.51 | 0.64 | 5.43 | — | 0.94 | 43.57% | 21.57% | 12.30% | 11.76% | 8.01% | 1.54% | 0.78 | 0.71 | 0.05 | 0.05 | 2.75 | -3586.00% | 1465.00% | 154.00% | 61.50% | 0.05 | 22.07% | 5.00% | 22.40% | 12.84% | 5.96 | 3.25 | 1.29 | -0.57 |
| NEWTI | NewtekOne, Inc. 8.00% Fix… | $24.92 | 320.16M | +52% | +1% | -15% | +172% | 11.39 | 1.96 | 1.82 | 13.35 | 267.77 | 2.06 | 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% | -26.48% | -0.14 | -21.87% | 0.08% | 0.90% | 23.72% | 13.70 | -6.13 | 2.95 | 0.14 |
| RM | Regional Management Corp. | $31.82 | 309.06M | +637% | -59% | +88% | +143% | 7.23 | 0.86 | 0.50 | 21.26 | 96.60 | 0.94 | 52.35% | 12.45% | 6.88% | 12.16% | 3.19% | 2.17% | 4.65 | 0.95 | 8.33 | 8.33 | 17.77 | 749.00% | 970.00% | 1532.00% | 94.73% | 1.31 | 15.71% | 0.00% | 0.00% | 0.00% | 24.36 | 6.43 | 3.03 | 1.74 |
| SAR | Saratoga Investment Corp. | $23.16 | 374.82M | +1,125% | -38% | — | +266% | 10.34 | 0.74 | 3.08 | 28.90 | 5.60 | 0.74 | 44.71% | 33.95% | 29.83% | 7.36% | 2.56% | 2.36% | 1.99 | 0.61 | 27.93 | 27.93 | 19.82 | 18451.00% | 3540.00% | -22566.00% | 68.05% | 35.36 | 18.03% | 14.04% | 145.10% | 69.63% | 28.90 | 4.68 | 9.81 | 0.51 |
| SCM | Stellus Capital Investmen… | $10.02 | 290.05M | +136% | -31% | -86% | +993% | 7.01 | 0.87 | 3.89 | 18.85 | 5.67 | 0.87 | 61.91% | 57.38% | 55.42% | 13.29% | 5.06% | 4.85% | 1.60 | 1.51 | 2.92 | 2.84 | 12.07 | 12375.00% | 5537.00% | 6593.00% | -8.91% | -3.20 | -3.16% | 11.68% | 81.90% | 11.68% | 18.85 | -31.22 | 10.81 | 0.57 |
| VALU | Value Line, Inc. | $36.74 | 344.98M | +2% | -43% | -90% | -88% | 16.94 | 3.51 | 9.99 | 38.11 | 190.07 | 3.52 | 58.79% | 17.06% | 58.97% | 21.72% | 16.93% | 14.75% | 0.04 | — | 3.38 | 3.33 | -4.20 | 891.00% | -642.00% | 1238.00% | 5.73% | 0.86 | 75.58% | 3.23% | 54.60% | 12.17% | 46.21 | 13.78 | 7.88 | 6.63 |
| WTBA | West Bancorporation, Inc. | $24.35 | 412.51M | +183% | -23% | +4% | -33% | 12.86 | 1.57 | 2.11 | 0.76 | 36.53 | 1.57 | 47.99% | 20.87% | 16.40% | 13.19% | -22.55% | 0.80% | 0.40 | 0.40 | — | — | 1.96 | 3521.00% | 33.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 16.22% | 0.76 | — | 0.16 | 0.39 |
About Runway Growth Finance Corp.
Runway Growth Finance Corp. is a business development company specializing investments in senior-secured loans to late stage and growth companies. It prefers to make investments in companies engaged in the technology, life sciences, healthcare and information services, business services and select consumer services and products sectors. It prefers to investments in companies engaged in electronic equipment and instruments, systems software, hardware, storage and peripherals and specialized consumer services, application software, healthcare technology, internet software and services, data processing and outsourced services, internet retail, human resources and employment services, biotechnology, healthcare equipment and education services. It invests in senior secured loans between $10 million and $75 million.
- CEO
- David R. Spreng
- Employees
- 0
- Beta
- 0.60
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.78 ÷ $6.85) − 1 = -30.22% (DCF, example).