FS KKR Capital Corp.

FS KKR Capital Corp.

FSKยทNYSE

$10.80

-0.28%
Financial ServicesAsset Management

FS KKR Capital Corp. is a business development company specializing in investments in debt securities. It provides customized credit solutions to private middle market U.S. companies. It invest primarily in the senior secured debt and, to a lesser extent, the subordinated debt of private middle market U.S. companies. It seeks to purchase interests in loans through secondary market transactions or directly from the target companies as primary market investments. It also seeks to invest in first lien senior secured loans, second lien secured loans and, to a lesser extent, subordinated loans, or mezzanine loans. In connection with the debt investments, the firm also receives equity interests such as warrants or options as additional consideration. It also seek to purchase minority interests in the form of common or preferred equity in our target companies, either in conjunction with one of the debt investments or through a co-investment with a financial sponsor. Additionally, on an opportunistic basis, the fund may also invest in corporate bonds and similar debt securities. The fund does not seek to invest in start-up companies, turnaround situations, or companies with speculative business plans. It seeks to invest in small and middle-market companies based in United States. The fund seeks to invest in firms with annual revenue between $10 million to $2.5 billion. It focus on providing customized one-stop credit solutions to private upper middle market companies with annual EBITDA of $50 million to $100 million at the time of investment. It seeks to exit from securities by selling them in a privately negotiated over- the- counter market. For any investments that are not able to be sold within the secondary market, the firm seeks to exit such investments through repayment, an initial public offering of equity securities, merger, sale or recapitalization.

At a Glance

Live Snapshot
Market Cap$3.02B
EPS0.0393
P/E Ratio274.81
Earnings Date08/05/2026
FS KKR Capital Corp.

FS KKR Capital Corp. Fair Value Envelope

FSK ยท NYSE

Our analysis suggests that FSK has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $10.8, this represents a potential HIDDEN relative to our calculated worth for FS KKR Capital Corp..

Intrinsic Value
Current Price: $10.8

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$514.7M
+ Cash & Equivalents$181.0M
Firm Value$695.7M
- Debt$7.6B
Equity Value-$6.9B
/ Shares Outstanding280,066,433B
DCF Value-$25
OVERVALUED BY 329%

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
$296.0M
$148.0M
$74.0M
$37.0M
$18.5M
$9.3M
$4.6M
$2.3M
$1.2M
$578.1K
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$296.0M
$148.0M
$74.0M
$37.0M
$18.5M
$9.3M
$4.6M
$2.3M
$1.2M
$578.1K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$274.1M
$126.9M
$58.7M
$27.2M
$12.6M
$5.8M
$2.7M
$1.2M
$578.4K
$267.8K
Terminal Value represents 0.9% of Enterprise Value