Capital Southwest Corp
NASDAQ:CSWC

Watchlist Manager
Capital Southwest Corp Logo
Capital Southwest Corp
NASDAQ:CSWC
Watchlist
Price: 21.93 USD -0.32%
Market Cap: 1B USD
Have any thoughts about
Capital Southwest Corp?
Write Note

Relative Value

The Relative Value of one CSWC stock under the Base Case scenario is 35.27 USD. Compared to the current market price of 21.93 USD, Capital Southwest Corp is Undervalued by 38%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CSWC Relative Value
Base Case
35.27 USD
Undervaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
26
Median 3Y
5.4
Median 5Y
5
Industry
3.1
Forward
5.1
vs History
41
vs Industry
36
Median 3Y
12.9
Median 5Y
12
Industry
15.3
Forward
8.6
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-3.3
Industry
10.2
vs History
vs Industry
Median 3Y
-7.7
Median 5Y
-7.3
Industry
12.8
vs History
31
vs Industry
34
Median 3Y
1.1
Median 5Y
1
Industry
1.3
vs History
76
vs Industry
20
Median 3Y
9.9
Median 5Y
9.8
Industry
4.8
Forward
8.6
vs History
77
vs Industry
23
Median 3Y
13.1
Median 5Y
13
Industry
7
vs History
95
vs Industry
33
Median 3Y
16
Median 5Y
16
Industry
14.1
vs History
96
vs Industry
29
Median 3Y
16.6
Median 5Y
16.7
Industry
14.6
vs History
vs Industry
Median 3Y
-6.4
Median 5Y
-6.8
Industry
12.3
vs History
vs Industry
Median 3Y
-6.3
Median 5Y
-6.8
Industry
13.4
vs History
22
vs Industry
28
Median 3Y
1
Median 5Y
1
Industry
1

Multiples Across Competitors

CSWC Competitors Multiples
Capital Southwest Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Capital Southwest Corp
NASDAQ:CSWC
1B USD 5.4 14.2 14.2 14.8
US
Blackstone Inc
NYSE:BX
208.2B USD 18.2 93.3 38.3 38.6
US
BlackRock Inc
NYSE:BLK
146B USD 7.5 24 18.8 19.9
US
KKR & Co Inc
NYSE:KKR
130.5B USD 5.4 43.5 168.4 168.4
CA
Brookfield Corp
NYSE:BN
86.4B USD 0.9 116.8 9.9 14.3
LU
Reinet Investments SCA
JSE:RNI
62.7B Zac 0 0 0 0
ZA
Ninety One Ltd
JSE:NY1
62B Zac 0 0 0 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
59B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
56.1B USD 3.1 16.7 53.9 0
US
Ameriprise Financial Inc
NYSE:AMP
51.4B USD 2.9 19 17.8 17.8
UK
3i Group PLC
LSE:III
35.4B GBP 8.8 9.2 9.5 9.5
P/S Multiple
Revenue Growth P/S to Growth
US
Capital Southwest Corp
NASDAQ:CSWC
Average P/S: 6.5
5.4
N/A N/A
US
Blackstone Inc
NYSE:BX
18.2
29%
0.6
US
BlackRock Inc
NYSE:BLK
7.5
14%
0.5
US
KKR & Co Inc
NYSE:KKR
5.4
-8%
N/A
CA
Brookfield Corp
NYSE:BN
0.9
-58%
N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
3.1
5%
0.6
US
Ameriprise Financial Inc
NYSE:AMP
2.9
6%
0.5
UK
3i Group PLC
LSE:III
8.8
17%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Capital Southwest Corp
NASDAQ:CSWC
Average EV/EBITDA: 41.4
14.2
N/A N/A
US
Blackstone Inc
NYSE:BX
38.3
49%
0.8
US
BlackRock Inc
NYSE:BLK
18.8
20%
0.9
US
KKR & Co Inc
NYSE:KKR
168.4
61%
2.8
CA
Brookfield Corp
NYSE:BN
9.9
-24%
N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
53.9
N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
17.8
12%
1.5
UK
3i Group PLC
LSE:III
9.5
13%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Capital Southwest Corp
NASDAQ:CSWC
Average EV/EBIT: 40.5
14.8
N/A N/A
US
Blackstone Inc
NYSE:BX
38.6
46%
0.8
US
BlackRock Inc
NYSE:BLK
19.9
20%
1
US
KKR & Co Inc
NYSE:KKR
168.4
48%
3.5
CA
Brookfield Corp
NYSE:BN
14.3
-40%
N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
17.8
6%
3
UK
3i Group PLC
LSE:III
9.5
18%
0.5