BDC Update: BlackRock TCP Capital
5 min read

BDC Update: BlackRock TCP Capital

In this first update since August 2022, we make small changes to our 5 year projections and re-calculate what a long term total return might be.

December 15, 2022

Carrying On

We've not written about BlackRock TCP Capital (TCPC) since August 25, 2022 because performance has been in line with our projections. Now there are a couple of updates necessary and a new opportunity to mull over the long term outlook.

Dividend Coverage

Just today, the BDC announced a $0.05 special distribution for 2022, which brings the total payout in 2022 to $1.27, slightly higher than we'd predicted.  TCPC remains un-generous in distributing its earnings as the analyst consensus for 2022 is for Net Investment Income Per Share (NIIPS) of $1.52. The  NIIPS consensus for 2023 is $1.60, but the annualized running rate on the quarterly dividend is still only $1.28, even after a recent increase.

One More Year

We've added 2027 to our projection now that 2022 is dropping off. We still expect to see the $1.40 per annum that starts in 2023 to continue through to 2027. (Notwithstanding management's reluctance to get close to paying out all earnings, we're wondering if we may be undershooting payout expectations in 2023 when rates are expected to peak. If TCPC's annual payout reached $1.44 that would tie the 2019 level - i.e. hardly a wild eyed projection).

No Change

For the moment, though, we're sticking with $1.4000 in annual distributions over the next 5 years, which leaves room for some income to be lost to bad debts and - eventually - higher unsecured note borrowing costs. We are also sticking with a Terminal dividend multiple of 12.75x, which is based on historical performance.

Valuation Metrics

At the opening on Thursday, December 15, TCPC was at $12.54. That's a 9.0x multiple of the expected 2023 distribution and 9.9X the actual 2022 payout. The BDC trades at a greater than (10%) discount to net book value and the ROE, using the $1.40 projected payout and the $14.12 IIIQ 2022 NAV Per Share is 9.9%. Using projected earnings, the ROE is even higher: 11.3%.

Year In Review

Like most BDC stocks - and as this price chart illustrates - TCPC has had a roller coaster year, with two strong downdrafts, one full recovery and a partial one. Currently, the stock price sits (13%) off its 2022 high and 18% above the lowest price. This is a pretty typical performance for a BDC stock.

At a $12.54 price, the Expected Return over the next 5 years is 98% or 19.6% per annum. The Target Price remains $17.85, a prospective 42% increase from the current level. The projected yield using the 2023 payout is 11.1%. This is below the current 5-year return for the BDC sector of 105.1% and below the average yield of 12.2% - December 15, 2022

Not Good Enough

In a relative sense, TCPC's stock price has held up better than many of its peers and our expectations for dividend growth are relatively modest (10% for 2023 over 2022). The time to buy was probably in late September when TCPC reached $10.89 and the Total Return was 129%.  We missed that window in our Model Portfolio and do not (yet) own this stock in Best Best Ideas. Maybe if there's a third drop...

August 25, 2022


Of all the BDCs out there that have reported IIQ 2022 results, BlackRock TCP Capital (TCPC) was one of the better performers where income and earnings growth were concerned. Total investment income increased by 4% and Net Investment Income by 8% over the IQ level, even though the portfolio remained unchanged in size. Net Investment Income Per Share (NIIPS) was up 9%, to $0.37 from $0.34. See the BDC Reporter's annotation of the IIQ 2022 conference call transcript.


Some of the boost came from a one-time dividend from a portfolio company, but the principal reason was the general increase in rates that increased the portfolio yield significantly. This is just the beginning as borrower loan agreements increasingly reset at higher rates, and as the Fed keeps pushing up the reference rate. According to TCPC itself in the 10-Q, a 200 basis point increase from the June 2022 level - most of which has already occurred or is pretty much locked in for September - would add $0.42 in annual NIIPS to a BDC whose current running rate is already $1.48. Or, in other words, TCPC - without lifting a finger and assuming no benefits from new loan spreads widening or an increase in the portfolio size - could book NIIPS of $1.92 before long.

Dividend Shy

Of course, this is a phenomenon we've seen all quarter long - and which we've been counting on all year.  Some of that earnings increase is already included in our 5 year outlook for the BDC, but the time has come for a re-think and an increase. However, we have to contend with a TCPC management that is loath - after having to sharply reduce its regular distribution in 2020 - to commit itself to a possibly unsustainable payout. Management does not like to even pay shareholders through "specials".  Thus, despite EPS of $0.37 in IIQ 2022 and - probably- $0.40 or higher in IIIQ 2022 - TCPC's payout remains locked in at $0.30.

Alteration Made

At some time, though, TCPC will have to up its payout and we're guessing that this will be done with a regular distribution increase rather than a series of "specials". Given management's preference for holding back a good portion of earnings, we're assuming that from 2023, the quarterly payout will increase, but only to $0.35 or $1.40 annually. That's up from the $1.30 we had previously projected.

To Continue

Aggressively - because we believe rates are not going back to their prior, very low, levels - we're assuming TCPC will be able to maintain that $0.35 distribution through 2026. As a result, we're using a $1.40 payout as the dividend for the terminal value, sticking with a 12.75x multiple. This brings our Target Price to $17.85. That's quite higher than the current price at today's opening of $13.95  - 28%. Still, TCPC has traded higher in the past - back in 2014 - when earnings reached as high as $1.64 , or $0.41 a quarter.  There's a good chance - thanks to Chairman Powell - TCPC could revisit those heights. If so, the stock price should follow.

Bottom Line

Besides changing the 2023-2026 annual dividend estimates, we made no other change to our model. Using our 2023 dividend estimate, the yield will be 10.0%. The "total return" over 5 years comes to 77%, or 15.4% per annum. Seeking Alpha - probably using different assumptions - calculates that TCPC's 5 year historic return is 33%. That was a time that included a descent in the stock price and the dividend cut starting in 2020.

In Demand

You might have expected the return to be higher, but TCPC is trading close to book value and only (4%) off its 52 week high. This is a popular BDC choice right now. Maybe it's the BlackRock name, even though this was an acquisition and its CEO has since departed.  Maybe it's that unchanged distribution since IIIQ 2020 and the ever increasing earnings "coverage". In fact, TCPC is one of only 3 BDCs trading within 5% of their highs and 19% off its lowest point. Price-wise, in a relative sense, TCPC is not a bargain, but - if we're right on our multiple assumptions - represents a return just above the current average of the 43 BDCs we evaluate.

Not So Good

If we're wrong and TCPC only manages to maintain its current distribution, the total return we project drops sharply to 53% over 5 years. That's not terrible, but below average for the sector and offers a single digit yield of 8.6% at a time when double digit dividend yields are out there for quality players.


That's why the next couple of quarters will be decisive for investors where TCPC is concerned and all eyes will be on how management addresses its dividend. The BDC Reporter will also be diving deeply into TCPC's credit status and those results might cause a re-think.