Stellus Capital Investment Corp
NYSE:SCM

Watchlist Manager
Stellus Capital Investment Corp Logo
Stellus Capital Investment Corp
NYSE:SCM
Watchlist
Price: 14.53 USD 0.62% Market Closed
Market Cap: 412.9m USD

Relative Value

The Relative Value of one SCM stock under the Base Case scenario is 26.11 USD. Compared to the current market price of 14.53 USD, Stellus Capital Investment Corp is Undervalued by 44%.

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.

SCM Relative Value
Base Case
26.11 USD
Undervaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
38
Median 3Y
3
Median 5Y
3
Industry
3.2
Forward
3.9
vs History
42
vs Industry
50
Median 3Y
11.1
Median 5Y
9.9
Industry
15.5
Forward
10.6
vs History
vs Industry
17
Median 3Y
-5.1
Median 5Y
-4
Industry
10.3
vs History
vs Industry
Median 3Y
-5.6
Median 5Y
-3.8
Industry
12.9
vs History
1
vs Industry
45
Median 3Y
0.9
Median 5Y
0.8
Industry
1.3
vs History
39
vs Industry
23
Median 3Y
9.3
Median 5Y
9.5
Industry
4.8
Forward
9.7
vs History
38
vs Industry
13
Median 3Y
20.7
Median 5Y
21.2
Industry
7.1
vs History
42
vs Industry
24
Median 3Y
22.3
Median 5Y
22.7
Industry
14.1
vs History
42
vs Industry
22
Median 3Y
22.3
Median 5Y
22.7
Industry
14.4
vs History
vs Industry
8
Median 3Y
-14.4
Median 5Y
-14.1
Industry
12.5
vs History
vs Industry
9
Median 3Y
-14.4
Median 5Y
-14.1
Industry
13.4
vs History
1
vs Industry
35
Median 3Y
0.9
Median 5Y
0.9
Industry
1

Multiples Across Competitors

SCM Competitors Multiples
Stellus Capital Investment Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Stellus Capital Investment Corp
NYSE:SCM
408.8m USD 3.9 10.8 23.5 23.5
US
Blackstone Inc
NYSE:BX
189.7B USD 14.8 74.6 31.1 31.2
US
BlackRock Inc
NYSE:BLK
166.6B USD 7.9 26.4 20.1 21.5
US
KKR & Co Inc
NYSE:KKR
122.5B USD 7.4 55.8 -899.8 -899.8
CA
Brookfield Corp
NYSE:BN
103.5B USD 1.3 232 11.2 16.7
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.9B CAD 62.9 94.3 123.9 124.4
CA
Brookfield Asset Management Inc
NYSE:BAM
89.1B USD 62.8 94.2 123.7 124.2
ZA
Ninety One Ltd
JSE:NY1
79.7B Zac 0 0 0 0
LU
Reinet Investments SCA
JSE:RNI
74.6B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
66.3B USD 3.5 14.6 63.6 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
Stellus Capital Investment Corp
NYSE:SCM
Average EV/EBITDA: 56.7
23.5
N/A N/A
US
Blackstone Inc
NYSE:BX
31.1
20%
1.6
US
BlackRock Inc
NYSE:BLK
20.1
3%
6.7
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -899.8
124%
N/A
CA
Brookfield Corp
NYSE:BN
11.2
N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
123.9
236%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
123.7
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
63.6
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
Stellus Capital Investment Corp
NYSE:SCM
Average EV/EBIT: 56.9
23.5
N/A N/A
US
Blackstone Inc
NYSE:BX
31.2
21%
1.5
US
BlackRock Inc
NYSE:BLK
21.5
4%
5.4
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -899.8
108%
N/A
CA
Brookfield Corp
NYSE:BN
16.7
-27%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
124.4
235%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
124.2
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