Company Valuation: Ares Capital Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,763 9,557 11,406 14,143 14,479 14,325 - -
Change - -2.11% 19.34% 23.99% 2.38% -1.07% - -
Enterprise Value (EV) 1 20,371 21,509 22,760 27,042 29,546 29,681 29,656 14,325
Change - 5.59% 5.81% 18.81% 9.26% 0.46% -0.08% -51.7%
P/E 6.04x 15.5x 7.47x 8.97x 10.9x 15.3x 10.5x 10.8x
PBR 1.12x 1x 1.04x 1.1x 1.01x 1.04x 1.04x 1.04x
PEG - -0.2x 0x -1x -0.5x -0.5x 0.2x -3.34x
Capitalization / Revenue 5.36x 4.56x 4.36x 4.73x 4.74x 4.63x 4.49x 4.55x
EV / Revenue 11.2x 10.3x 8.71x 9.04x 9.68x 9.59x 9.3x 4.55x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.62 1.87 1.92 1.92 1.92 1.92 1.92 1.92
Rate of return 7.65% 10.1% 9.59% 8.77% 9.49% 9.57% 9.57% 9.57%
EPS 2 3.51 1.19 2.68 2.44 1.86 1.313 1.919 1.857
Distribution rate 46.2% 157% 71.6% 78.7% 103% 146% 100% 103%
Net sales 1 1,820 2,096 2,614 2,990 3,052 3,095 3,189 3,148
EBITDA - - - - - - - -
EBIT - - - - - - - -
Net income 1 1,567 600 1,522 1,522 1,299 934.4 1,371 1,381
Net Debt 1 10,608 11,952 11,354 12,899 15,067 15,356 15,331 -
Reference price 2 21.19 18.47 20.03 21.89 20.23 20.06 20.06 20.06
Nbr of stocks (in thousands) 460,754 517,459 569,437 646,076 715,727 718,023 - -
Announcement Date 2/9/22 2/7/23 2/7/24 2/5/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
Average
Weighted average by Cap.

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ARCC Stock
  4. Valuation Ares Capital Corporation