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 13,513 - -
Change - -2.11% 19.34% 23.99% 2.38% -6.67% - -
Enterprise Value (EV) 1 20,371 21,509 22,760 27,042 29,546 28,869 28,844 13,513
Change - 5.59% 5.81% 18.81% 9.26% -2.29% -0.09% -53.15%
P/E 6.04x 15.5x 7.47x 8.97x 10.9x 14.3x 9.8x 10.1x
PBR 1.12x 1x 1.04x 1.1x 1.01x 0.98x 0.98x 0.98x
PEG - -0.2x 0x -1x -0.5x -0.5x 0.2x -3.4x
Capitalization / Revenue 5.36x 4.56x 4.36x 4.73x 4.74x 4.37x 4.24x 4.29x
EV / Revenue 11.2x 10.3x 8.71x 9.04x 9.68x 9.33x 9.04x 4.29x
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% 10.2% 10.2% 10.2%
EPS 2 3.51 1.19 2.68 2.44 1.86 1.313 1.921 1.864
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 1,299 935.8 1,374 1,396
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 18.82 18.82 18.82
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.($)
14.36x9.34x - 10.18% 13.54B
19.32x5.52x11.8x2.16% 164B
13.71x3.37x - 2.57% 146B
15.75x7.18x - 1.59% 98.65B
18.64x6.58x11.94x4.6% 89.39B
24.21x7.78x11.44x0.87% 81.05B
21.05x11.27x18.06x4.49% 71.54B
13.09x5.13x - 1.99% 48.34B
10.77x1.59x4.92x1.36% 43.36B
Average 16.77x 6.42x 11.63x 3.31% 83.99B
Weighted average by Cap. 17.40x 6.05x 12.10x 2.62%

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