Golub Capital Bdc Inc
NASDAQ:GBDC

Watchlist Manager
Golub Capital Bdc Inc Logo
Golub Capital Bdc Inc
NASDAQ:GBDC
Watchlist
Price: 14.69 USD -3.42% Market Closed
Market Cap: 3.9B USD

Relative Value

The Relative Value of one GBDC stock under the Base Case scenario is 24.97 USD. Compared to the current market price of 14.69 USD, Golub Capital Bdc Inc is Undervalued by 41%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

GBDC Relative Value
Base Case
24.97 USD
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
30
Median 3Y
4.5
Median 5Y
5.1
Industry
3.1
Forward
4.4
vs History
26
vs Industry
35
Median 3Y
12.6
Median 5Y
8.5
Industry
15
Forward
9.2
vs History
vs Industry
27
Median 3Y
6.2
Median 5Y
6.4
Industry
9.9
vs History
vs Industry
22
Median 3Y
16.1
Median 5Y
9.9
Industry
12.5
vs History
9
vs Industry
48
Median 3Y
0.9
Median 5Y
0.8
Industry
1.3
vs History
69
vs Industry
19
Median 3Y
10.9
Median 5Y
11.8
Industry
4.7
Forward
9.5
vs History
69
vs Industry
11
Median 3Y
21.1
Median 5Y
22.4
Industry
6.9
vs History
69
vs Industry
25
Median 3Y
21.4
Median 5Y
23.6
Industry
13.9
vs History
69
vs Industry
23
Median 3Y
21.4
Median 5Y
23.6
Industry
14.2
Forward
20.7
vs History
vs Industry
21
Median 3Y
13.1
Median 5Y
13.3
Industry
12.1
vs History
vs Industry
22
Median 3Y
13.1
Median 5Y
13.3
Industry
13
vs History
7
vs Industry
36
Median 3Y
0.9
Median 5Y
0.9
Industry
1

Multiples Across Competitors

GBDC Competitors Multiples
Golub Capital Bdc Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Golub Capital Bdc Inc
NASDAQ:GBDC
3.9B USD 4.7 13.2 20.5 20.5
US
Blackstone Inc
NYSE:BX
165.5B USD 12.9 65.1 27.3 27.4
US
BlackRock Inc
NYSE:BLK
150.6B USD 7.2 23.9 18.2 19.4
US
KKR & Co Inc
NYSE:KKR
107.8B USD 6.5 49.1 -813.9 -813.9
CA
Brookfield Corp
NYSE:BN
95.2B USD 1.2 213.5 11 16.3
CA
Brookfield Asset Management Inc
NYSE:BAM
88B USD 62 93.1 122.3 122.8
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
119.7B CAD 62.1 93.1 122.3 122.8
ZA
Ninety One Ltd
JSE:NY1
75B Zac 0 0 0 0
LU
Reinet Investments SCA
JSE:RNI
66.5B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
63.4B USD 3.4 14 62 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
61.5B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Golub Capital Bdc Inc
NASDAQ:GBDC
Average EV/EBITDA: 54.8
20.5
N/A N/A
US
Blackstone Inc
NYSE:BX
27.3
20%
1.4
US
BlackRock Inc
NYSE:BLK
18.2
3%
6.1
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -813.9
124%
N/A
CA
Brookfield Corp
NYSE:BN
11
N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
122.3
236%
0.5
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
122.3
236%
0.5
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
62
N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Golub Capital Bdc Inc
NASDAQ:GBDC
Average EV/EBIT: 54.9
20.5
1%
20.5
US
Blackstone Inc
NYSE:BX
27.4
21%
1.3
US
BlackRock Inc
NYSE:BLK
19.4
4%
4.9
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -813.9
108%
N/A
CA
Brookfield Corp
NYSE:BN
16.3
-27%
N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
122.8
235%
0.5
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
122.8
235%
0.5
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A