CION Investment Corporation

CION Investment Corporation

CIONยทNYSE

$6.92

-0.072%
Financial ServicesAsset Management

CION Investment Corporation is a business development company. It specializes in investments in senior secured loans, including unitranche loans, First Lien, second lien loans, long-term subordinated loans, and mezzanine loans; equity interests such as warrants or options; and corporate bonds; and other debt securities in middle-market companies. The firm invests in growth capital, acquisitions, leveraged buyouts, market/product expansion, refinancing and recapitalization. The fund also invests up to 30 percent of their assets opportunistically in other types of investments, including the securities of larger public companies and foreign securities. It also makes investments in the secondary loan market. The fund does not invest in start-up companies, turnaround situations, or companies with speculative business plans. The fund prefers to invest in high tech industries, healthcare, pharmaceuticals, business services, media, chemicals, plastic, rubber, telecommunication, consumer services, advertising, printing and publishing, consumer goods, durables, diversified financials, and other industries. It also invests in homebuilding, restaurants, beverage and tobacco bars, broadcasting, distributors, Non-durable good distribution, food beverage and tobacco, energy, oil gas and consumables fuels, insurance, aerospace and defense, industrial machinery, paper and forest product machinery, information technology, metals and mining, and real estate. It primarily seeks to invest in the United States. The fund seeks to invest between $5 million and $50 million in companies with an EBITDA between $25 million and $75 million with average targeted hold of $25 million. It also purchases minority interests in the form of common or preferred equity in the target companies, typically in conjunction with its debt investments or through a co-investment with a financial sponsor. The fund seeks to exit its investments through an initial public offering of common stock, a merger, a sale, or other recapitalization.

At a Glance

Live Snapshot
Market Cap$344.29M
EPS-0.3900
P/E Ratio-17.73
Earnings Date08/06/2026
CION Investment Corporation

CION Investment Corporation Fair Value Envelope

CION ยท NYSE

Our analysis suggests that CION has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $6.915, this represents a potential HIDDEN relative to our calculated worth for CION Investment Corporation.

Intrinsic Value
Current Price: $6.915

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$435.6M
+ Cash & Equivalents$8.2M
Firm Value$443.8M
- Debt$1.1B
Equity Value-$681.9M
/ Shares Outstanding52,086,802B
DCF Value-$13
OVERVALUED BY 289%

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
$66.9M
$58.3M
$50.8M
$44.3M
$38.6M
$33.6M
$29.3M
$25.5M
$22.2M
$19.4M
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$66.9M
$58.3M
$50.8M
$44.3M
$38.6M
$33.6M
$29.3M
$25.5M
$22.2M
$19.4M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$62.0M
$50.0M
$40.3M
$32.5M
$26.2M
$21.2M
$17.1M
$13.8M
$11.1M
$9.0M
Terminal Value represents 35.0% of Enterprise Value