Stellus Capital Investment Corp
NYSE:SCM

Watchlist Manager
Stellus Capital Investment Corp Logo
Stellus Capital Investment Corp
NYSE:SCM
Watchlist
Price: 13.75 USD -0.07% Market Closed
Market Cap: 390.8m USD

Relative Value

The Relative Value of one SCM stock under the Base Case scenario is 25.89 USD. Compared to the current market price of 13.75 USD, Stellus Capital Investment Corp is Undervalued by 47%.

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
25.89 USD
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
38
Median 3Y
3
Median 5Y
2.9
Industry
3.1
Forward
3.7
vs History
44
vs Industry
50
Median 3Y
11.1
Median 5Y
9.7
Industry
14.9
Forward
10
vs History
vs Industry
17
Median 3Y
-5.1
Median 5Y
-4
Industry
10
vs History
vs Industry
Median 3Y
-5.6
Median 5Y
4.6
Industry
12.5
vs History
4
vs Industry
45
Median 3Y
0.9
Median 5Y
0.8
Industry
1.3
vs History
44
vs Industry
23
Median 3Y
9.3
Median 5Y
9.4
Industry
4.7
Forward
9.5
vs History
39
vs Industry
13
Median 3Y
20.7
Median 5Y
21.1
Industry
6.9
vs History
46
vs Industry
24
Median 3Y
22.3
Median 5Y
22.7
Industry
13.8
vs History
46
vs Industry
22
Median 3Y
22.3
Median 5Y
22.7
Industry
14
vs History
vs Industry
8
Median 3Y
-14.3
Median 5Y
-13.9
Industry
12.1
vs History
vs Industry
9
Median 3Y
-14.3
Median 5Y
-13.9
Industry
13.2
vs History
4
vs Industry
35
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9

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
386.9m USD 3.7 10.3 23 23
US
Blackstone Inc
NYSE:BX
167B USD 13 65.7 27.5 27.7
US
BlackRock Inc
NYSE:BLK
151B USD 7.2 23.9 18.2 19.5
US
KKR & Co Inc
NYSE:KKR
108.9B USD 6.6 49.6 -820.5 -820.5
CA
Brookfield Corp
NYSE:BN
97.1B USD 1.2 217.6 11 16.3
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
120.5B CAD 61.8 92.7 121.8 122.4
CA
Brookfield Asset Management Inc
NYSE:BAM
87.6B USD 61.8 92.6 121.7 122.2
ZA
Ninety One Ltd
JSE:NY1
78.4B Zac 0 0 0 0
LU
Reinet Investments SCA
JSE:RNI
66.3B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
65.5B USD 3.5 14.5 63.2 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: 55.2
23
N/A N/A
US
Blackstone Inc
NYSE:BX
27.5
20%
1.4
US
BlackRock Inc
NYSE:BLK
18.2
3%
6.1
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -820.5
124%
N/A
CA
Brookfield Corp
NYSE:BN
11
N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
121.8
236%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
121.7
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
63.2
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: 55.2
23
N/A N/A
US
Blackstone Inc
NYSE:BX
27.7
21%
1.3
US
BlackRock Inc
NYSE:BLK
19.5
4%
4.9
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -820.5
108%
N/A
CA
Brookfield Corp
NYSE:BN
16.3
-27%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
122.4
235%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
122.2
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