Ares Capital’s NAV, Valuation, And Dividend Versus 14 BDC Peers

Focus of Article:

The focus of this two-part article is a very detailed analysis comparing Ares Capital (NASDAQ:ARCC) to some of the company’s business development company (“BDC”) peers (all sector peers I currently fully cover). I am writing this two-part article due to the continued requests that such an analysis be specifically performed on ARCC and some of the company’s BDC peers at periodic intervals. For readers who just want the summarized conclusions/results, I would suggest to scroll down to the “Conclusions Drawn” section at the bottom of each part of the article.

PART 1 of this article analyzed ARCC’s recent quarterly results and compared several of the company’s metrics to 13 other BDC peers. PART 1 helps lead to a better understanding of the topics and analysis that will be discussed in PART 2. The link to PART 1’s analysis is provided below:

Ares Capital's NAV, Valuation, And Dividend Versus 13 BDC Peers - Part 1 (Includes Recommendations As Of 5/27/2024)

PART 2 of this article compares ARCC’s recent dividend per share rates, yield percentages, and several other highly unique dividend sustainability metrics to 14 other BDC peers. This analysis will show recent past data with supporting documentation within Table 11 below. This article will also provide ARCC’s dividend sustainability projection for calendar Q3 and Q4 2024 which is partially based on the metrics shown in Table 11 and several additional metrics shown in Table 12 below.

By analyzing these metrics, one will better understand which BDC generally has a safer dividend rate going forward versus other peers who have a higher risk for a dividend decrease or a higher probability of a dividend increase and/or a special periodic dividend being declared. This is not the only data that should be examined to initiate a position within a particular stock/sector or project future dividend per share rates. However, I believe this analysis would be a good “starting-point” to begin a discussion on the topic. At the end of this article, there will be a conclusion regarding various comparisons between ARCC and the 14 other BDC peers. In addition, I will provide my current BUY, SELL, or HOLD recommendation and price target on ARCC. Dividend projections for calendar Q3 2024 (or next set of dividend declarations) and excess taxable income balances for the other 14 BDC peers are exclusive to our subscribers.

Side Note: As of 6/14/2024, MidCap Financial Investment Corp. (MFIC), ARCC, Oaktree Specialty Lending Corp. (OCSL), FS KKR Capital Corp. (FSK), Golub Capital BDC (GBDC), SLR Investment Corp. (SLRC), BlackRock (BLK) TCP Capital Corp (TCPC), Sixth Street Specialty Lending, Inc. (TSLX), Capital Southwest (CSWC), PennantPark Floating Rate Capital (PFLT), and TriplePoint Venture Growth (TPVG) had a stock price that “reset” lower regarding each company’s regular monthly/quarterly dividend accrual. In other words, this company’s “ex-dividend date” has occurred. In addition, FSK, GBDC, TSLX, CSWC, and Blue Owl Capital Corp. (OBDC) (formerly ORCC) had a stock price that reset lower regarding each company’s special periodic dividend accrual. Gladstone Investment (GAIN), Main Street Capital (MAIN), OBDC, and Blackstone Secured Lending Fund (BXSL) had a stock price that had not reset lower regarding each company’s regular June 2024 monthly/quarterly dividend accrual. In addition, MAIN had a stock price that had not reset lower regarding the company’s special periodic dividend accrual. Readers should take this into consideration as the analysis is presented below.

Dividend Per Share Rates and Yield Percentages Analysis - Overview:

Let us start this analysis by first getting accustomed to the information provided in Table 11 below. This will be beneficial when comparing ARCC to the 14 other BDC peers regarding quarterly dividend per share rates and yield percentages.

Table 11 – Dividend Per Share Rates and Yield Percentages

(Source: Table created entirely by myself, obtaining historical stock prices from NASDAQ and each company’s dividend per share rates from the SEC’s EDGAR Database)

Using Table 11 above as a reference, the following information is presented in regards to ARCC and 14 other BDC peers (see each corresponding column): 1) dividend per share rate for calendar Q1 2024 (including any special periodic dividend); 2) stock price as of 3/22/2024; 3) trailing 12-month (“TTM”) dividend yield (dividend per share rate from calendar Q2 2023 – Q1 2024 [includes all special periodic dividends]); 4) annual forward dividend yield based on the dividend per share rate for calendar Q1 2024 using the stock price as of 3/22/2024 (for monthly dividend payers, the latest monthly dividend per share rate during the quarter); 5) annual forward dividend yield based on the dividend per share rate for calendar Q1 2024 using the NAV as of 3/31/2024 (for monthly dividend payers, the latest monthly dividend per share rate during the quarter); 6) TTM dividend increase (decrease) percentage (for monthly dividend payers, dividend per share rate fluctuation from March 2023 - March 2024); 7) dividend per share rate for calendar Q2 2024 (including any special periodic dividend); 8) stock price as of 6/14/2024; 9) TTM dividend yield (dividend per share rate from calendar Q3 2023 – Q2 2024 [includes all special periodic dividends]); 10) annual forward dividend yield based on the dividend per share rate for calendar Q2 2024 using the stock price as of 6/14/2024 (for monthly dividend payers, the latest monthly dividend per share rate during the quarter); 11) annual forward dividend yield based on the dividend per share rate for calendar Q2 2024 using my projected CURRENT NAV (NAV as of 6/14/2024; for monthly dividend payers, the latest monthly dividend per share rate during the quarter); 12) TTM dividend increase (decrease) percentage (for monthly dividend payers, dividend per share rate fluctuation from June 2023 - June 2024); and 13) 5-year dividend increase (decrease) percentage (for monthly dividend payers, dividend per share rate fluctuation from June 2019 - June 2024). Let us now begin the comparative analysis between ARCC and the 14 other BDC peers.

Analysis of ARCC:

Using Table 11 above as a reference, ARCC declared a dividend of $0.48 per share for Q1 2024. This was an unchanged dividend when compared to the prior quarter. ARCC’s stock price traded at $19.99 per share on 3/22/2024. When calculated, this was a TTM dividend yield (including special periodic dividends when applicable) of 9.60%, an annual forward yield to ARCC’s stock price as of 3/22/2024 of 9.60%, and an annual forward yield to the company’s NAV as of 3/31/2024 of 9.83%. When comparing each yield percentage to ARCC’s BDC peers within this analysis, the company’s TTM yield based on its stock price as of 3/22/2024 was notably (at or greater than 2.00%) below average while the company’s annual forward yield based on its stock price as of 3/22/2024 and the company’s annual forward yield to its NAV as of 3/31/2024 was modestly (at or greater than 1.00% but less than 2.00%) below average.

When combining this type of data with various other analytical metrics, I correctly projected ARCC had a very high (90%) probability of a stable - slightly increasing dividend per share rate for Q2 2024 (which ultimately came to fruition).

To provide readers several additional, important metrics to consider regarding each BDC’s dividend sustainability, Table 12 is provided below. Again, it should be noted there are additional dividend sustainability metrics that I perform for each company. However, those metrics are more elaborate in detail and require additional analysis/discussion, which I believe is beyond the scope of this particular article. That type of analysis would be better suited when analyzing each company on a “standalone” basis versus a sector comparison article. I have discussed some of these more elaborate metrics in prior ARCC, GAIN, MAIN, NEWTEK Business Services Corp. (NEWT), OCSL, Prospect Capital Corp. (PSEC), SLRC, and TSLX articles (see my profile page for links to prior articles regarding those companies).

Table 12 – Several Additional Dividend Sustainability Metrics (3/31/2024 Versus 3/31/2023)

(Source: Table created entirely by myself, partially using data obtained from the SEC’s EDGAR Database [link provided below Table 11])

Using Table 12 above as a reference, a very important metric to consider regarding a BDC’s long-term dividend sustainability is each company’s cumulative undistributable taxable income (“UTI”) outstanding shares of common stock ratio (highly valuable “forward-looking” data). Cumulative UTI is “built up”/retained net investment company taxable income (“ICTI”) in excess of previously paid dividend distributions since an entity’s initial public offering (“IPO”) or after the most recent tax year when an entity overdistributed its ICTI with no such surplus to offset the difference. This figure/metric has been covered, at length, in previous BDC dividend sustainability articles. To calculate this ratio, I take a company’s cumulative UTI and divide this amount by its outstanding shares of common stock. The higher this ratio is, the more positive the results regarding a company’s future dividend sustainability. Since most BDC peers have continued to gradually net increase their outstanding shares of common stock, this ratio shows if a company has been able to increase its cumulative UTI balance by a similar proportion.

ARCC had a cumulative UTI coverage of outstanding shares of common stock ratio of 1.10 as of 3/31/2024 (see blue reference “C”). When calculated, this was a (0.24) decrease during the TTM (nothing too alarming). Simply put, ARCC continued to have a notable net ICTI surplus to distribute over the foreseeable future. ARCC’s ratio, both as of 3/31/2023 and 3/31/2024, was notably more attractive versus the mean of 0.52 and 0.60 of the 15 BDC peers within this analysis, respectively.

ARCC has continued to have one of the highest cumulative UTI ratios during the trailing 12-months. This remains a very positive catalyst/trend to consider and, in my opinion, one of the main reasons why ARCC typically trades at a modest - notable premium to CURRENT NAV.

In addition, I would point out ARCC has not decreased the company’s dividend per share rate since the second quarter of 2009. Yes, that is correct, ARCC has not reduced the company’s quarterly dividend per share rate for 15 years (while periodically declaring minor special periodic dividends). During this time, ARCC has increased the company’s dividend from $0.3447 per share to $0.48 per share. I believe the company should be “rewarded” per se, from a valuation standpoint, for not having to decrease its dividend for such a long time (and continued to increase its dividend).

For example, since Q2 2019, MFIC, FSK, TCPC, and OBDC have declared a net decrease to each company’s dividend (excluding any current special periodic dividends) of (16%), (16%), (6%), and (16%), respectively (includes accounting for MFIC’s and FSK’s reverse stock split of 1:3 and 1:4, respectively; excludes special periodic dividend classifications). I believe that is a very important point to consider. In addition, ARCC’s management team continues to imply the company’s current quarterly regular dividend per share rate, at worst, will remain unchanged over the foreseeable future (currently at $0.48 per share). There also remains the possibility for a minor increase to ARCC’s quarterly dividend and/or minor special periodic dividends being declared over the foreseeable future to release some of the company’s notable cumulative UTI balance (to remain in compliance with the Internal Revenue Code (“IRC”).

In my opinion, another important metric to consider regarding a BDC’s dividend sustainability is a company’s weighted average annualized yield on its debt investments (asset side of the balance sheet). ARCC had a weighted average annualized yield on the company’s debt investments of 12.40% as of 3/31/2024 (see blue reference “D”). This percentage remained slightly below the mean of 12.88% of the 15 BDC peers within this analysis. ARCC’s weighted average annualized yield on the company’s debt investments increased 0.90% during the TTM without any material change in portfolio characteristics. Outside a couple BDC outliers, this was fairly consistent with the overall trend within the BDC sector due to the fairly recent very quick increase in the U.S. London Interbank Offered Rate (“LIBOR”)/Standard Overnight Financing Rate (“SOFR”)/PRIME (various debt investments “reset” higher) partially offset by a notable tightening of spreads over the past several years. Broadly speaking, this metric has likely plateaued during Q4 2023 and will likely slightly decline during 2024 (nothing too alarming though). In addition, it should be noted the higher LIBOR/SOFR/PRIME rises, the more underlying credit risk (non-accruals) needs to be respected (and monitored). This will have heightened importance during 2024.

I personally do not see spreads within this specific sector getting much tighter. In fact, a gradual widening is inevitable in my professional opinion. To use an analogy, I believe there is a lot of “tension” on this particular rubber band. It cannot be “stretched” too much further (BDC spreads would not tighten too much further). There will eventually be a widening of spreads (release the rubber band’s tension). When spreads widen, asset pricing/valuations decrease, so readers need to consider this impact on NAV. It takes time for these impacts to be felt across broader markets. These notions have already been taken into consideration when it comes to projecting dividend per share rates and recommendation ranges provided towards the end of this article (already “embedded” into all modeling through calendar Q2 2025).

The next metric shown in Table 12 is each BDC’s proportion of debt investments with floating interest rates (asset side of the balance sheet; additional forward-looking data). ARCC’s proportion of debt investments with floating interest rates was 83.95% as of 3/31/2024 (see blue reference “E”). This high floating-rate percentage was very beneficial during the fairly recent rapid rising interest rate environment, as ARCC previously quickly moved above the company’s weighted average cash LIBOR floor. While several BDC peers publicly disclose this figure, the majority of companies do not. Since I/my team personally calculate/confirm each BDC’s weighted average cash LIBOR floor each quarter (which is typically very time-consuming), I believe this is a strategic advantage to my/our service. As such, I have decided not to disclose these percentages (other services could simply “poach” this valuable information with no effort). This data, when combined with the other factors/metrics presented in this article (including several other factors not publicly disclosed), is used to determine dividend sustainability probabilities later in the article and project future NII per share amounts. This is 1 of the main reasons why I/we have beaten the institutional analysts’ consensus average in 45 out of the past 48 quarters within the combined mREIT and BDC sectors regarding earnings projections (when combining all fully covered sector peers).

Various Comparisons Between ARCC and the Company’s 14 BDC Peers in Ranking Order:

A majority of BDC peers have seen a minor - modest rebound to their cumulative UTI ratio over the past ~2 years. Several BDC peers have experienced a minor decrease (nothing alarming).

Conclusions Drawn (PART 2):

This article has compared ARCC and 14 other BDC peers in regards to recent dividend per share rates, yield percentages, and several other highly detailed (and useful) dividend sustainability metrics. This article also discussed ARCC’s dividend sustainability through Q4 2024. Using Table 11 above as a reference, the following were the recent dividend per share rates and yield percentages for ARCC:

ARCC: Regular dividend of $0.48 per share for calendar Q2 2024 (no special periodic dividend); 9.28% TTM dividend yield (when including special periodic dividends [when applicable]); 9.28% annual forward yield to the company’s stock price as of 6/14/2024; and 9.82% annual forward yield to my projected CURRENT NAV.

Since ARCC had a similar positive trailing 24-month weighted average annualized yield increase on the company’s debt investments (assets) when compared to the sector peers within this analysis (a positive catalyst/trend), a very low weighted average cash LIBOR/SOFR/PRIME floor (recently a positive catalyst/trend; becomes a negative factor/trend when LIBOR/SOFR/PRIME NOTABLY decreases [only a gradual decrease is anticipated over the foreseeable future]), the 3rd most attractive/largest cumulative UTI balance (a very positive catalyst/trend), a slightly - modestly below average interest rate on all debt outstanding (liabilities; a positive factor/trend), and a near average percentage of floating interest rate debt investments (recently a positive catalyst/trend; becomes a negative factor/trend when LIBOR/SOFR/PRIME NOTABLY decreases [only a gradual decrease is anticipated over the foreseeable future]), I continue to believe the company should have an annual forward yield to its NAV slightly - modestly above the average of the 15 BDC peers within this analysis.

When combining this data with various other analytical metrics not discussed within this specific article (including projected non-accrual rates during 2024 [anticipating a minor - modest increase]; some factors were covered in PART 1),

I believe the likelihood of ARCC having a stable - slightly increasing quarterly dividend through the end of Q4 2024 is very high (90% probability; range $0.48 - $0.50 per share). I also believe there is the possibility of ARCC declaring a special periodic dividend of up to $0.15 per share for Q3 2024 (lower if spread out evenly throughout multiple quarters).

Looking back to prior dividend projections, I correctly projected a higher probability that FSK, OCSI, and TCPC would need to reduce each company’s quarterly dividend at some point in 2020. This analysis also correctly identified a high probability of a special periodic dividend for ARCC, GAIN, MAIN, and TSLX during 2019 (and in GAIN’s case an increased special periodic dividend). This analysis also correctly identified that TSLX would continue to declare special periodic dividends during 2020 - 2021 (after a very brief “interruption” during the third quarter of 2020). More recently, 7 quarters ago, this analysis correctly identified the growing probability that ARCC would declare an increase to the company’s quarterly dividend per share rate, along with a special periodic dividend during 2022. The same holds true regarding MAIN’s fairly recent monthly dividend per share rate increases and reintroduction of a minor - modest, special periodic dividend. This also included the rising probability a majority of sector peers would report an increase in monthly/quarterly dividends and various special periodic dividends during 2022 – Q2 2024.

My BUY, SELL, or HOLD Recommendation:

From the analysis provided above, including additional factors not discussed within this article, I currently rate ARCC as a SELL when I believe the company’s stock price is trading at or greater than a 15% premium to my projected CURRENT NAV (NAV as of 6/14/2024; $19.55 per share), a HOLD when trading at greater than a 5% premium but less than a 15% premium to my projected CURRENT NAV, and a BUY when trading at or less than a 5% premium to my projected CURRENT NAV.

Therefore, with a closing price of $20.71 per common share as of 6/17/2024, I currently rate ARCC as APPROPRIATELY VALUED from a stock price perspective. However, ARCC is currently very close to being UNDERVALUED.

As such, I currently believe ARCC is a HOLD recommendation (but very close to a BUY recommendation).

My current price target for ARCC is approximately $22.50 per share. This is currently the price where my recommendation would change to a SELL. The current price where my BUY recommendation would change to a HOLD is approximately $20.55 per share. Put another way, the following are my CURRENT BUY, SELL, or HOLD per share recommendation ranges for ARCC:

$22.50 per share or above = SELL (Overvalued)

$20.56 - $22.49 per share = HOLD (Appropriately Valued)

$18.56 - $20.55 per share = BUY (Undervalued)

$18.55 per share or below = STRONG BUY (Notably Undervalued)

Most of the 15 BDC peers I currently cover should have a stable dividend for calendar Q3 2024 (or each applicable company’s next set of dividend declarations). For some select BDC peers with a higher/growing cumulative UTI balance, this includes the possibility of a special periodic dividend (exact ranges/amounts for each covered BDC peer provided to subscribers).

My Personal ARCC Past + Current Stock Disclosures:

The following are my ARCC past and current stock disclosures and total returns since I have been writing on Seeking Alpha (since 2013):

Table 18 – ARCC Past + Current Stock Disclosures/Returns

Understanding My/Our Valuation Methodology Regarding mREIT Common and BDC Stocks:

The basic "premise" around my/our recommendations in the mREIT common and BDC sectors is value. Regarding operational performance over the long term, there are above average, average, and below average mREIT and BDC stocks. That said, better-performing mREIT and BDC peers can be expensive to own, as well as being cheap. Just because a well-performing stock outperforms the company’s sector peers over the long-term, this does not mean this stock should be owned at any price. As with any stock, there is a price range where the valuation is cheap, a price where the valuation is expensive, and a price where the valuation is appropriate. The same holds true with all mREIT common and BDC peers. As such, regarding my/our investing methodology, each mREIT common and BDC peer has their own unique BUY, SELL, or HOLD recommendation range (relative to estimated CURRENT BV/NAV). The better-performing mREITs and BDCs typically have a recommendation range at a premium to BV/NAV (varying percentages based on overall outperformance) and vice versa with the average/underperforming mREITs and BDCs (typically at a discount to estimated CURRENT BV/NAV).

Each company’s recommendation range is "pegged" to estimated CURRENT BV/NAV because this way subscribers/readers can track when each mREIT and BDC peer moves within the assigned recommendation ranges (daily if desired). That said, the underlying reasoning why I/we place each mREIT and BDC recommendation range at a different premium or (discount) to estimated CURRENT BV/NAV is based on roughly 15-20 catalysts which include both macroeconomic catalysts/factors and company-specific catalysts/factors (both positive and negative). This investing strategy is not for all market participants. For instance, not likely a “good fit” for extremely passive investors. For example, investors holding a position in a particular stock, no matter the price, for say a period of 5+ years. However, as shown throughout my articles written here at Seeking Alpha since 2013, in the vast majority of instances I have been able to enhance my personal total returns and/or minimize my personal total losses from specifically implementing this particular investing valuation methodology. I hope this provides some added clarity/understanding for new subscribers/readers regarding my valuation methodology utilized in the mREIT common and BDC sectors.

Each investor's BUY, SELL, or HOLD decision is based on one's risk tolerance, time horizon, and dividend income goals. My personal recommendation will not fit each reader’s current investing strategy. The factual information provided within this article is intended to help assist readers when it comes to investing strategies/decisions. Please disregard any minor “cosmetic” typos if/when applicable.

I am currently "teaming up" with Colorado Wealth Management to provide full coverage on 20 mREIT and 15 BDC stocks. This includes weekly CURRENT BV and NAV per share projections. These very informative (and “premium”) projections are provided through Colorado's S.A. Investing Group. In addition, this includes additional data/analytics, weekly sector recommendations (including per share ranges), and exclusive "rapid fire" mREIT and BDC chat notes/articles after earnings.

Ares Capital’s NAV, Valuation, And Dividend Versus 14 BDC Peers - Part 2 (NASDAQ:ARCC) (2024)