EN DE

Hercules Capital, Inc. (HTGC) Fair Value & Analysis

Financial Services · US · Market cap $3.0B

HC Hercules Capital, Inc. logo Hercules Capital, Inc. HTGC · US
Price$17.59
Fair Value$20.06
Upside+14.0%
Quality42/100
Watch Hercules Capital, Inc. for free, get notified when fair value or trend changes. Watch for free

Strengths

Trades 12% below our fair value of $20.06
Highly profitable · 59.9% net margin
Ranks above peers (9/14)
Wide moat 74/100

Risks

!Expensive Growth (revenue 5y +8.9 %/yr)
!Moderate debt · negative free cash flow
Expensive Growth (revenue 5y +8.9 %/yr)
Highly profitable · 59.9% net margin
Moderate debt · negative free cash flow
10.20% dividend yield
Ranks above peers (9/14)
Wide moat 74/100
Evidence: High Range $13.33 – $25.08 Share as image

Fair value as of: Aug 13, 2026

From 9 valuation models · updated 12 days ago

Share price +11.8% over the past month.

Below-average quality, trading 12% below our fair value.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Track Hercules Capital, Inc. and get told automatically when its fair value or trend turns, plus fair value for all 35,000+ stocks. 14 days of Pro free, no card.

What matters now

  • A fairly wide model range ($13.33 to $25.08) leaves room in how you read the outcome.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$18.50 $7.38 Fair Value $20.06 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $7.38 – $18.50 · fair‑value band $13.33 – $25.08 · the $17.59 price screens below the $20.06 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Hercules Capital, Inc. (HTGC) currently trades at $17.59, while our model-based Fair Value estimate is $20.06, implying the stock looks roughly 14.0% undervalued today. The Quality Score stands at 42/100 (below-average quality), in the Financial Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Hercules Capital, Inc. generated revenue of $555M at a net margin of 59.9%. Revenue grew 18.4% year over year. It earns a return on equity of 15.7%. Net debt stands at $2.2B. Fundamentals as of Aug 13, 2026

Our scenario range runs from $13.33 (bear case) to $25.08 (bull case); at $17.59, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 2% below its 52-week high and 32% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -28% fair-value upside, at 14%, HTGC screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income $11.76 $14.44 $27.34 76
Gordon GGM $15.30 $30.49 $46.17 70
P/E Multiple $17.70 $23.60 $29.50 63
All 9 models by family
DCF Models
Owner Earnings $14.21 $37.65 $82.11 31
Earnings-Based
Graham-Dodd $12.35 $76.12 $106.24 54
Lynch FV $21.85 $31.21 $40.57 50
Dividend Discount
Gordon GGM $15.30 $30.49 $46.17 70
DDM Multi-Stage $15.30 $26.35 $32.18 61
Multiples
P/E Multiple $17.70 $23.60 $29.50 63
P/B Multiple $12.44 $16.58 $20.73 55
Asset-Based
NCAV (Graham) $5.92 $7.93 $11.84 50
Economic Profit
Residual Income $11.76 $14.44 $27.34 76

Widest divergence: DCF Models ($37.65) versus Asset-Based ($7.93). Highest evidence: Residual Income (76).

Notify me when HTGC reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 9.8
P/S ratio 5.40 TTM
Dividend yield 10.2% payout 100%
Net margin 59.9% TTM
Return on equity 15.7% TTM
Return on assets 6.6% TTM
More key figures
Profitability
Operating margin 84.0% TTM
EPS (TTM) $1.79
Growth
Revenue (TTM) $555M TTM
Revenue growth (YoY) +18.4% 3y avg +31.7%
EPS growth (YoY) -20.8%
Balance sheet & cash flow
Free cash flow −$426M FY2025
Net debt $2.2B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 42/100

Of which business quality 35 · Market factors (momentum, volatility) 63

Profitability 46
Margins and returns on capital today
Quality Growth 82
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 48
Disciplined investing over empire-building
Low Volatility 80
Calm price path (market factor)
Momentum 51
Price trend over the last 3–12 months (market factor)
52W Momentum 63
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Hercules Capital, Inc. is a business development company. The firm specializing in providing private equity, venture debt, and growth capital to privately held venture capital-backed companies at all stages of development from mid venture to expansion stage including select publicly listed companies and select special opportunity companies that require …

Full company description

Hercules Capital, Inc. is a business development company. The firm specializing in providing private equity, venture debt, and growth capital to privately held venture capital-backed companies at all stages of development from mid venture to expansion stage including select publicly listed companies and select special opportunity companies that require additional capital to fund acquisitions, recapitalizations and refinancing and established-stage companies. The firm provides growth capital financing solutions for capital extension; management buy-out and corporate spin-out financing solutions; company, asset specific, or intellectual property acquisition financing; convertible, subordinated and/or mezzanine loans; domestic and international corporate expansion; vendor financing; revenue acceleration by sales and marketing development, and manufacturing expansion. It provides asset-based financing with a focus on cash flow; accounts receivable facilities; equipment loans or leases; equipment acquisition; facilities build-out and/or expansion; working capital revolving lines of credit; inventory. The firm also provides bridge financing to IPO or mergers and acquisitions or technology acquisition; dividend recapitalizations and other sources of investor liquidity; cash flow financing to protect against share price volatility; competitor acquisition; pre-IPO financing for extra cash on the balance sheet; public company financing to continue asset growth and production capacity; short-term bridge financing; and strategic and intellectual property acquisition financings. It also focuses on customized financing solutions, emerging growth, mid venture, and late venture financing. The firm invests primarily in structured debt with warrants and, to a lesser extent, in senior debt and equity investments. The firm generally seeks to invest in companies that have been operating for at least six to 12 months prior to the date of their investment. It prefers to invest in technology, SaaS Finance, energy technology, sustainable

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hercules Capital, Inc. reported revenue of $547M in FY2025 versus $310M in FY2021, a compound +15.3%/yr. Reported net income was $340M in FY2025, compounding +18.2%/yr from FY2021.

Growth Quality 56/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$547M
Latest YoY
+27.0%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+31.7%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.9%
Avg. revenue growth/yr (20Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+21.3%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, adjusted) plus dividend yield: value created per share and year.
+13.4% (3.2 + 10.2)
Revenue +15.3%/yr
FY21 $310M
FY22 $239M
FY23 $494M
FY24 $431M
FY25 $547M
Net income +18.2%/yr
FY21 $174M
FY22 $102M
FY23 $337M
FY24 $263M
FY25 $340M

Watch HTGC: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Hercules Capital, Inc. Fair Value". https://www.fairvalue-calculator.com/stock/HTGC

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Asset Management · 721 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 44 · Bottom 25%
Fair Value upside +14% · Above median
Return on equity (TTM) 16% · Top 25%
Return on assets 7% · Above median
Net margin (TTM) 60% · Top 25%
Operating margin (TTM) 84% · Top 25%
Revenue growth 18% · Above median
Dividend yield (TTM) 9.1% · Top 25%
Debt / equity 0.71× · Higher than 75% of peers

Valuation Multiples vs Asset Management median · lower = cheaper

P/E (TTM) 9.8× · Cheaper than median
P/B 1.35× · Pricier than median
P/S (TTM) 5.40× · Pricier than median
EV/EBITDA 9.7× · Pricier than median
PEG 0.52× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE52 · sector 40
FUTURE92 · sector 14
PAST63 · sector 24
HEALTH65 · sector 95
DIVIDEND100 · sector 77

Insider activity: 95/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Asset Management stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Blackstone Inc BX $146.41 $52.88 -64%
Investor AB INVEB kr 417.90 kr 835.80 +100%
Brookfield Corporation BN C$58.60 C$7.74 -87%
KKR & Co KKR $110.90 $19.97 -82%
Apollo Global Management, Inc APO $138.61 $101.04 -27%
State Street Corporation STT $191.74 $138.33 -28%
Ameriprise Financial, Inc AMP $561.63 $515.24 -8%
Ares Management Corporation ARES $143.10 $30.88 -78%
Northern Trust Corporation NTRS $191.33 $122.02 -36%
Raymond James Financial, Inc RJF $181.18 $142.42 -21%

Compare Hercules Capital, Inc. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Hercules Capital, Inc. (HTGC) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $20.06 versus a price of $17.59, about +14% (undervalued).
What is the fair value of HTGC?
Our model-based fair value for Hercules Capital, Inc. is $20.06 (as of Aug 13, 2026), built from audited fundamentals. The current price: $17.59.
What is the quality score of HTGC?
Hercules Capital, Inc. has a Quality Score of 42/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Hercules Capital, Inc. (HTGC)?
Hercules Capital, Inc. reported trailing-twelve-month revenue of about $555M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of HTGC?
The net profit margin of Hercules Capital, Inc. is about 59.9%, meaning it keeps roughly 59.9% of revenue as net income. Based on the latest reported figures.
Does Hercules Capital, Inc. pay a dividend?
Hercules Capital, Inc. currently shows a dividend yield of about 10.20% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Hercules Capital, Inc. and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.