US · SCM
Stellus Capital Investment Corporation
- Sector
- Financial Services · Asset Management
- Headquarters
- Houston, TX 77027
- Website
- stelluscapital.com
Price · as of 2024-12-31
$9.83
Market cap 290.05M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $23.69 | +141% |
| Intrinsic Value(DCF) | $6.87 | -30.11% |
| Graham-Dodd Method(GD) | $1.40 | -85.8% |
| Graham Formula(GF) | $109.47 | +1,013.65% |
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 | $3.72 | ||||
| 2013 | $3.92 | $68.71 | $4.38 | $2.58 | $288.21 |
| 2014 | $3.70 | $48.46 | $10.43 | $0.00 | $0.00 |
| 2015 | $3.33 | $24.97 | $10.15 | $0.00 | $0.00 |
| 2016 | $5.23 | $131.71 | $7.43 | $2.59 | $290.36 |
| 2017 | $5.11 | $25.72 | $3.05 | $2.31 | $16.73 |
| 2018 | $7.03 | $606.60 | $3.25 | $2.00 | $35.34 |
| 2019 | $6.28 | $23.37 | $2.32 | $1.78 | $81.22 |
| 2020 | $7.43 | $63.26 | $4.21 | $0.47 | $0.00 |
| 2021 | $8.86 | $91.04 | $3.55 | $7.04 | $91.12 |
| 2022 | $9.88 | $29.88 | $5.48 | $0.00 | $0.00 |
| 2023 | $10.37 | $42.39 | $5.13 | $0.00 | $19.59 |
| 2024 | $12.56 | $23.69 | $0.00 | $1.40 | $109.47 |
AI valuation
Our deep-learning model estimates Stellus Capital Investment Corporation's (SCM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $23.69
- Current price
- $9.83
- AI upside
- +141%
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
$6.87
-30.11% upside
Graham-Dodd
$1.40
-85.8% upside
Graham Formula
$109.47
+1,013.65% 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 |
| SCM | Stellus Capital Investmen… | $9.83 | 290.05M | +141% | -30% | -86% | +1,014% | 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 |
| 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 |
| EIC | Eagle Point Income Compan… | $9.91 | 262.76M | +271% | +1,295% | -93% | +2,051% | 5.02 | 0.66 | 4.57 | 4.87 | — | 0.66 | 94.13% | 107.60% | 90.98% | 17.49% | 20.37% | 11.88% | 0.01 | 6.47 | 224.31 | 219.35 | -0.15 | -877.00% | 7074.00% | 14761.00% | -75.31% | -1780.36 | -65.09% | 16.46% | 82.60% | 25.90% | 4.12 | -1.29 | 4.43 | 1.34 |
| 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 |
| IPCX | Inflection Point Acquisit… | $10.19 | 349.89M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | — | — | — | -2.09 | — | 0.01 | 0.00 | — | — | — | — | — | 0.00 | — | — | 0.00% | — | — | — | — | — |
| MCI | Barings Corporate Investo… | $20.00 | 409.45M | +72% | -52% | -89% | +13% | 10.73 | 1.11 | 8.82 | 11.30 | — | 1.11 | 87.60% | 86.73% | 82.20% | 10.41% | 9.94% | 8.89% | 0.13 | 21.07 | 1.99 | 1.99 | 0.79 | -385.00% | 510.00% | -1213.00% | 7.37% | 2.05 | 7.61% | 8.35% | 89.60% | 8.35% | 10.94 | 14.59 | 9.48 | 4.26 |
| 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 |
| RWAY | Runway Growth Finance Cor… | $7.75 | 280.04M | +373% | -38% | — | +833% | 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 |
| 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 |
| SOR | Source Capital, Inc. | $48.23 | 396.75M | +3% | -37% | +40% | +276% | 8.37 | 0.92 | 8.15 | 8.37 | — | 0.92 | 100.00% | 97.36% | 97.36% | 10.92% | 10.92% | 10.55% | 0.00 | — | 0.20 | 0.14 | 0.00 | -2646.00% | 3126.00% | — | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 8.37 | — | 8.15 | 9.31 |
About Stellus Capital Investment Corporation
Stellus Capital Investment Corporation is a business development company specializing in investments in private middle-market companies. It invests through first lien, second lien, unitranche, and mezzanine debt financing, often with a corresponding equity investment. The fund prefers to invest in US and Canada. The fund seeks to invest in companies with an EBITDA between $5 million and $50 million.
- CEO
- Robert Thomsen Ladd
- Employees
- 0
- Beta
- 0.64
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.87 ÷ $9.83) − 1 = -30.11% (DCF, example).