Golub Capital Bdc Inc
NASDAQ:GBDC

Watchlist Manager
Golub Capital Bdc Inc Logo
Golub Capital Bdc Inc
NASDAQ:GBDC
Watchlist
Price: 15.21 USD -0.46% Market Closed
Market Cap: 4B USD

Relative Value

The Relative Value of one GBDC stock under the Base Case scenario is 25.39 USD. Compared to the current market price of 15.21 USD, Golub Capital Bdc Inc is Undervalued by 40%.

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
25.39 USD
Undervaluation 40%
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
4.5
vs History
25
vs Industry
35
Median 3Y
12.1
Median 5Y
8.5
Industry
14.9
Forward
9.5
vs History
vs Industry
27
Median 3Y
6.2
Median 5Y
6.4
Industry
9.8
vs History
vs Industry
22
Median 3Y
16.2
Median 5Y
9.9
Industry
12.3
vs History
4
vs Industry
48
Median 3Y
0.8
Median 5Y
0.8
Industry
1.3
vs History
71
vs Industry
19
Median 3Y
10.9
Median 5Y
11.9
Industry
4.7
Forward
9.5
vs History
71
vs Industry
11
Median 3Y
21.6
Median 5Y
22.5
Industry
6.8
vs History
71
vs Industry
25
Median 3Y
21.5
Median 5Y
23.7
Industry
13.7
vs History
71
vs Industry
23
Median 3Y
21.5
Median 5Y
23.7
Industry
13.9
Forward
21
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
13.3
vs History
4
vs Industry
36
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9

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
4B USD 4.8 13.6 20.9 20.9
US
Blackstone Inc
NYSE:BX
169.1B USD 13.2 66.5 27.8 28
US
BlackRock Inc
NYSE:BLK
151.8B USD 7.2 24.1 18.3 19.6
US
KKR & Co Inc
NYSE:KKR
107.9B USD 6.5 49.2 -814.6 -814.6
CA
Brookfield Corp
NYSE:BN
95.1B USD 1.2 213.2 11 16.2
CA
Brookfield Asset Management Inc
NYSE:BAM
90.5B USD 63.8 95.6 125.6 126.1
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
124.5B CAD 63.9 95.8 125.8 126.3
ZA
Ninety One Ltd
JSE:NY1
69.9B Zac 0 0 0 0
LU
Reinet Investments SCA
JSE:RNI
68B 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: 55.9
20.9
N/A N/A
US
Blackstone Inc
NYSE:BX
27.8
20%
1.4
US
BlackRock Inc
NYSE:BLK
18.3
3%
6.1
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -814.6
124%
N/A
CA
Brookfield Corp
NYSE:BN
11
N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
125.6
236%
0.5
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
125.8
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: 56.2
20.9
1%
20.9
US
Blackstone Inc
NYSE:BX
28
21%
1.3
US
BlackRock Inc
NYSE:BLK
19.6
4%
4.9
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -814.6
108%
N/A
CA
Brookfield Corp
NYSE:BN
16.2
-27%
N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
126.1
235%
0.5
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
126.3
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