OFS Capital Corporation

OFS Capital Corporation

OFSยทNASDAQ

$3.85

-1.0%
Financial ServicesAsset Management

OFS Capital Corporation is a business development company specializing in direct and fund investments as well as add-on acquisitions. It provides flexible capital solutions primarily through debt capital and to a lesser extent, minority equity investments serving the needs of U.S.-based middle-market companies across a broad array of industries. It does not invest in operational turnarounds or start-up businesses. For direct, it specializes in debt and structured equity investments, recapitalizations and refinancing, management and leveraged buyouts, acquisition financings, shareholder liquidity events, growth capital, independent sponsor transactions, ESOPs, and minority investments in the lower middle market companies. It invests in the aerospace and defense, business services, consumer products and services, food and beverage, health care services, specialty chemicals, transportation and logistics, value added distribution, franchising, and industrial and niche manufacturing sectors. The firm invests in companies based in United States. It seeks to invest between $5 million and $35 million, revenues between $10 million and $200 million, annual EBITDA more than $5 million, and Enterprise value between $10 million and $500 million. The firm seeks to invest in companies with debt investment values between $5 million and $25 million. The fund uses senior secured, unitranche loans, first-lien, second-lien, subordinated/ mezzanine loans, warrants, and preferred equity securities and common equity securities. It prefers to take a minority as well as majority stake in the investments made. It also co-invests with its partners for additional capital.

At a Glance

Live Snapshot
Market Cap$51.58M
EPS-2.4700
P/E Ratio-1.56
Earnings Date07/30/2026
OFS Capital Corporation

OFS Capital Corporation Fair Value Envelope

OFS ยท NASDAQ

Our analysis suggests that OFS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $3.85, this represents a potential HIDDEN relative to our calculated worth for OFS Capital Corporation.

Intrinsic Value
Current Price: $3.85

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$7.2B
+ Cash & Equivalents$3.4M
Firm Value$7.2B
- Debt$217.6M
Equity Value$7.0B
/ Shares Outstanding13,398,100B
DCF Value$519
UNDERVALUED BY 13374%

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
$57.7M
$76.3M
$100.8M
$133.3M
$176.2M
$232.9M
$307.9M
$407.1M
$538.2M
$711.5M
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$57.7M
$76.3M
$100.8M
$133.3M
$176.2M
$232.9M
$307.9M
$407.1M
$538.2M
$711.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$53.4M
$65.4M
$80.0M
$98.0M
$119.9M
$146.8M
$179.7M
$219.9M
$269.2M
$329.6M
Terminal Value represents 78.2% of Enterprise Value