Company Valuation: Ares Capital Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 7,138 9,763 9,557 11,406 14,143 15,855 - -
Change - 36.78% -2.11% 19.34% 23.99% 12.11% - -
Enterprise Value (EV) 1 15,303 20,371 21,509 22,760 27,042 30,076 31,282 15,855
Change - 33.12% 5.59% 5.81% 18.81% 11.22% 4.01% -49.32%
P/E ratio 14.8x 6.04x 15.5x 7.47x 8.97x 12.2x 11.5x 11.6x
PBR 1x 1.12x 1x 1.04x 1.1x 1.15x 1.14x 1.14x
PEG - 0x -0.2x 0x -1x -0.5x 1.7x -10.95x
Capitalization / Revenue 4.72x 5.36x 4.56x 4.36x 4.73x 5.27x 5.01x 4.67x
EV / Revenue 10.1x 11.2x 10.3x 8.71x 9.04x 10x 9.89x 4.67x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.6 1.62 1.87 1.92 1.92 1.92 1.92 1.92
Rate of return 9.47% 7.65% 10.1% 9.59% 8.77% 8.41% 8.41% 8.41%
EPS 2 1.14 3.51 1.19 2.68 2.44 1.866 1.992 1.971
Distribution rate 140% 46.2% 157% 71.6% 78.7% 103% 96.4% 97.4%
Net sales 1 1,511 1,820 2,096 2,614 2,990 3,009 3,163 3,395
EBITDA - - - - - - - -
EBIT - - - - - - - -
Net income 1 484 1,567 600 1,522 1,522 1,297 1,443 1,492
Net Debt 1 8,165 10,608 11,952 11,354 12,899 14,221 15,427 -
Reference price 2 16.89 21.19 18.47 20.03 21.89 22.84 22.84 22.84
Nbr of stocks (in thousands) 422,622 460,754 517,459 569,437 646,076 694,182 - -
Announcement Date 2/10/21 2/9/22 2/7/23 2/7/24 2/5/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.24x10x - 8.41% 15.86B
52.92x16.23x22.03x0.53% 126B
32.54x10.77x19.11x2.54% 125B
34.72x - - 2.54% 38.75B
16.24x5.49x13.71x2.41% 21.07B
11.35x4.26x8.52x6.11% 16.82B
9.74x - - - 13.08B
17.1x1.28x5.92x5.13% 13.07B
39.57x - - 1.98% 12.75B
22.59x - - 4.77% 11.83B
Average 24.90x 8.00x 13.86x 3.82% 39.41B
Weighted average by Cap. 35.32x 11.80x 18.78x 2.41%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

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