GI

Gladstone Investment Corporation

GAINIยทNASDAQ

$25.55

-0.078%
Financial ServicesAsset Management

Gladstone Investment Corporation is business development company, specializes in lower middle market, mature stage, buyouts; refinancing existing debt; senior debt securities such as senior loans, senior term loans, lines of credit, and senior notes; senior subordinated debt securities such as senior subordinated loans and senior subordinated notes; junior subordinated debt securities such as subordinated notes and mezzanine loans; limited liability company interests, and warrants or options. The fund does not invest in start-ups. The fund seeks to invest in manufacturing, consumer products and business/consumer services sector. It seeks to invest in small and mid-sized companies based in the United States. The fund prefers to make debt investments between $5 million and $30 million and equity investments between $10 million and $40 million in companies. The fund invests in companies with EBITDA from $4 million to $15 million. It seeks minority equity ownership and prefers to hold a board seat in its portfolio companies. It also prefers to take majority stake in its portfolio companies. The fund typically holds the investments for seven years and exits via sale or recapitalization, initial public offering, or sale to third party.

At a Glance

Live Snapshot
Market Cap$940.70M
EPS0.0000
P/E Ratio0.00
Earnings Date05/13/2026
GI

Gladstone Investment Corporation Fair Value Envelope

GAINI ยท NASDAQ

Our analysis suggests that GAINI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $25.55, this represents a potential HIDDEN relative to our calculated worth for Gladstone Investment Corporation.

Intrinsic Value
Current Price: $25.55

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$87.6M
+ Cash & Equivalents$1.1M
Firm Value-$86.4M
- Debt$540.5M
Equity Value-$626.9M
/ Shares Outstanding36,818,181B
DCF Value-$17
OVERVALUED BY 167%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$50.8M
-$25.4M
-$12.7M
-$6.4M
-$3.2M
-$1.6M
-$793.8K
-$396.9K
-$198.5K
-$99.2K
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
-$50.8M
-$25.4M
-$12.7M
-$6.4M
-$3.2M
-$1.6M
-$793.8K
-$396.9K
-$198.5K
-$99.2K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$47.0M
-$21.8M
-$10.1M
-$4.7M
-$2.2M
-$1.0M
-$463.2K
-$214.4K
-$99.3K
-$46.0K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.