Projected Income Statement: Prospect Capital Corporation

Forecast Balance Sheet: Prospect Capital Corporation

Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 29/08/22 29/08/23 28/08/24 26/08/25 20/08/26 - - -
Estimates

Cash Flow Forecast: Prospect Capital Corporation

Fiscal Period: June 2021 2022 2023 2024 2025 2026
CAPEX 1 - - - - - -
Change - - - - - -
Free Cash Flow (FCF) 1 198.4 229.6 274.4 273.7 169.6 241
Change - 15.71% 19.52% -0.24% -38.04% 42.1%
Announcement Date 25/08/21 06/09/22 08/09/23 28/08/24 26/08/25 20/08/26
1USD in Million
Estimates

Forecast Financial Ratios: Prospect Capital Corporation

Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028 2029

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - - - - - - - - -
EBT Margin (%) - - - - - - - - -
Net margin (%) - 78.3% -20.24% 17.11% -82.53% 4.66% 34.15% 36.23% 36.86%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA 4.49% 4.12% 4.58% 4.61% 4.15% 4.3% - - -
ROE 27.53% 13.31% -2.04% 5.03% -9.48% 3.37% - - -

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow 10.93x 11.77x 9.09x 8.59x 12.04x 7.47x - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - -1.834 -0.5542 - - - - - -
Change - - 69.77% - - - - - -
Dividend per Share 1 - 0.72 0.72 0.72 0.6 - 0.42 0.42 0.42
Change - - 0% 0% -16.67% - - 0% 0%
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - 1.43 -0.43 0.36 -1.35 0.06 0.38 0.35 0.33
Change - - -130.07% 183.72% -475% 104.44% 533.33% -7.89% -5.71%
Nbr of stocks (in thousands) - 392,151 402,169 417,758 451,535 501,008 524,832 524,832 524,832
Announcement Date - 29/08/22 29/08/23 28/08/24 26/08/25 20/08/26 - - -
1USD
Estimates
2027 *2028 *
P/E 6.08x 6.6x
PBR - -
EV / Sales 1.95x 1.99x
Yield 18.2% 18.2%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Sell
Consensus
Buy
Mean consensus
SELL
Number of Analysts
1
Last Close Price
2.310USD
Average target price
2.000USD
Spread / Average Target
-13.42%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. PSEC Stock
  4. Financials Prospect Capital Corporation