NC

Nuveen Churchill Direct Lending Corp.

NCDL·NYSE

$12.69

-4.3%
Financial ServicesAsset Management

Nuveen Churchill Direct Lending Corp. (the “Company”) is business development company and was formed on March 13, 2018, as a limited liability company under the laws of the State of Delaware and was converted into a Maryland corporation on June 18, 2019 prior to the commencement of operations. The Company is a closed-end, externally managed, non-diversified management investment company that has elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”). The Company's investment objective is to generate attractive risk-adjusted returns primarily through current income by investing primarily in senior secured loans to private equity-owned U.S. middle market companies, which the Company defines as companies with approximately $10.0 million to $100.0 million of earnings before interest, taxes, depreciation and amortization (“EBITDA”). The Company will focus on privately originated debt to performing U.S. middle market companies, with a portfolio expected to comprise primarily of first-lien senior secured debt and unitranche loans (other than last-out positions in unitranche loans) (collectively “Senior Loans”). The Company will also opportunistically invest in junior capital opportunities (second-lien loans, subordinated debt, last-out positions in unitranche loans and equity-related securities) (collectively “Junior Capital Investments”).

At a Glance

Live Snapshot
Market Cap$626.72M
EPS1.3000
P/E Ratio9.76
Earnings Date08/05/2026
NC

Nuveen Churchill Direct Lending Corp. Fair Value Envelope

NCDL · NYSE

Our analysis suggests that NCDL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $12.69, this represents a potential HIDDEN relative to our calculated worth for Nuveen Churchill Direct Lending Corp..

Intrinsic Value
Current Price: $12.69

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$142.7M
+ Cash & Equivalents$8.6M
Firm Value$151.3M
- Debt$1.1B
Equity Value-$963.8M
/ Shares Outstanding49,387,065B
DCF Value-$20
OVERVALUED BY 254%

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
$37.5M
$24.4M
$15.8M
$10.3M
$6.7M
$4.4M
$2.8M
$1.8M
$1.2M
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$57.7M
$37.5M
$24.4M
$15.8M
$10.3M
$6.7M
$4.4M
$2.8M
$1.8M
$1.2M
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
$32.1M
$19.3M
$11.6M
$7.0M
$4.2M
$2.5M
$1.5M
$920.9K
$554.4K
Terminal Value represents 6.6% of Enterprise Value