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 13,721 - -
Change - -2.11% 19.34% 23.99% 2.38% -5.23% - -
Enterprise Value (EV) 1 20,371 21,509 22,760 27,042 29,546 28,189 29,995 30,475
Change - 5.59% 5.81% 18.81% 9.26% -4.59% 6.41% 1.6%
P/E 6.04x 15.5x 7.47x 8.97x 10.9x 14.9x 9.9x 9.62x
PBR 1.12x 1x 1.04x 1.1x 1.01x 0.99x 0.99x 0.99x
PEG - -0.2x 0x -1x -0.5x -0.5x 0.2x 3.32x
Capitalization / Revenue 5.36x 4.56x 4.36x 4.73x 4.74x 4.46x 4.17x 3.88x
EV / Revenue 11.2x 10.3x 8.71x 9.04x 9.68x 9.16x 9.11x 8.62x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.62 1.87 1.92 1.92 1.92 1.92 1.922 1.933
Rate of return 7.65% 10.1% 9.59% 8.77% 9.49% 10% 10.1% 10.1%
EPS 2 3.51 1.19 2.68 2.44 1.86 1.279 1.93 1.986
Distribution rate 46.2% 157% 71.6% 78.7% 103% 150% 99.6% 97.3%
Net sales 1 1,820 2,096 2,614 2,990 3,052 3,077 3,293 3,535
EBITDA - - - - - - - -
EBIT - - - - - - - -
Net income 1 1,567 600 1,522 1,522 1,299 919.9 1,429 1,534
Net Debt 1 10,608 11,952 11,354 12,899 15,067 14,468 16,273 16,754
Reference price 2 21.19 18.47 20.03 21.89 20.23 19.11 19.11 19.11
Nbr of stocks (in thousands) 460,754 517,459 569,437 646,076 715,727 718,023 - -
Announcement Date 2/9/22 A 2/7/23 A 2/7/24 A 2/5/25 A 2/4/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.94x9.16x - 10.05% 13.72B
21.79x5.94x12.84x2% 177B
13.82x3.34x - 2.6% 146B
15.76x7.23x - 1.57% 98.99B
19.88x7.08x12.63x4.29% 94.78B
19.34x10.06x17.17x0.83% 84.73B
22.82x11.93x19.63x4.15% 77.24B
12.63x4.82x - 2.06% 46.19B
10.75x1.55x4.81x1.36% 42.61B
Average 16.86x 6.79x 13.42x 3.21% 86.83B
Weighted average by Cap. 17.88x 6.55x 13.95x 2.53%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ares Capital Corporation

Historical PBR trend

Valuation ratios - PBR - Ares Capital Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ares Capital Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ares Capital Corporation


Year-on-year evolution of the Yield

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