Cross-holder mark surveillance across 45 public BDCs, non-traded vehicles, and mutual-fund N-PORT filings.
This report starts with a simple question: which BDC NAVs are least supported by the rest of the filed universe. We compare loan and equity marks across public BDCs, non-traded vehicles, and mutual funds to identify where one holder is already telling a different story. The point is not to declare the lowest mark “correct”; it is to measure where reported NAV depends on marks that look stale relative to other real filers. This week, the most important signals are concentrated in a handful of names where premium valuations, internal inconsistencies, and cross-holder markdowns are colliding.
In a sector-wide selloff, that distinction matters more than who merely looks cheap on reported book.
Inputs: 28 public BDCs, non-traded BDC vehicles, and cross-referenced mutual fund N-PORT holdings. Every input traces to an SEC filing.
ILV revalues each BDC’s portfolio at the lowest mark any holder in the filed universe has assigned to the same borrower at the same or more senior tranche.
The conventional question for a BDC sector trading below book is whether the discounts are overdone. ILV reframes it: are the premiums justified?
| Ticker | NAV / share | ILV / share | P/NAV | P/ILV | Verdict |
|---|---|---|---|---|---|
| CSWC | $16.75 | $13.24 | 1.43× | 1.80× | ILV Premium |
| MAIN | $33.33 | $31.68 | 1.62× | 1.70× | ILV Premium |
| GSBD | $12.17 | $5.76 | 0.76× | 1.61× | ILV Premium |
| CGBD | $16.26 | $7.19 | 0.71× | 1.60× | ILV Premium |
| TRIN | $13.42 | $13.11 | 1.27× | 1.30× | ILV Premium |
| GAIN | $14.95 | $14.57 | 1.11× | 1.14× | Above Consensus |
| OXSQ | $1.69 | $1.69 | 1.08× | 1.08× | Above Consensus |
| SSSS | $14.24 | $12.26 | 0.93× | 1.08× | Above Consensus |
| TSLX | $16.98 | $16.97 | 1.06× | 1.06× | Above Consensus |
| BXSL | $26.92 | $24.15 | 0.90× | 1.00× | Near Consensus |
| GLAD | $21.36 | $20.83 | 0.93× | 0.96× | Near Consensus |
| MFIC | $14.18 | $12.62 | 0.82× | 0.93× | Near Consensus |
| OCSL | $16.30 | $13.28 | 0.75× | 0.91× | Near Consensus |
| PFLT | $10.49 | $9.98 | 0.85× | 0.89× | Near Consensus |
| MSIF | $15.86 | $14.86 | 0.81× | 0.86× | Near Consensus |
| OBDC | $14.81 | $13.52 | 0.77× | 0.84× | Discount to ILV |
| GECC | $8.07 | $7.48 | 0.75× | 0.81× | Discount to ILV |
| CCAP | $19.10 | $19.10 | 0.71× | 0.71× | Discount to ILV |
| PNNT | $7.00 | $6.49 | 0.65× | 0.70× | Discount to ILV |
| TPVG | $8.73 | $8.55 | 0.66× | 0.67× | Discount to ILV |
Verdicts — P/ILV ≥ 1.20: ILV Premium · ≥ 1.05: Above Consensus · ≤ 0.85: Discount to ILV · else: Near Consensus. Top 20 shown. See methodology drawer at foot of page.
Three independent views on which signals have the most corroboration. Triple-confirmed names stack mark divergence with disclosure, PIK concentration flags balance-sheet stress, and the conviction scorer merges all layers into a single 0-10 ranking.
Confidence scoring stacks independent confirmation layers: divergence exists + stale holder at P/NAV premium + 8-K disclosure + PIK or non-accrual designation + earnings-call stress language. Names reaching 3+ layers are the highest-priority review queue.
| Borrower | Type | Confidence | Gap | Highest mark holder |
|---|---|---|---|---|
| Bluestem Brands, Inc. | Intra-filer | ●●●●● | 37.7% | MAIN, MSIF★ cohort |
| Event Holdco, LLC | Intra-filer | ●●●●● | 10.1% | MAIN, MSIF★ cohort |
| Royal Cup Inc. | Intra-filer | ●●●●● | 5.0% | MAIN, MSIF★ cohort |
| U.S. TelePacific Corp. | Multi-holder | ●●●●● | 97.8% | MAIN, MSIF★ cohort |
| HDC/HW Intermediate Holdings | Intra-filer | ●●●●● | 56.1% | MAIN, MSIF★ cohort |
| Logix Acquisition Company, LLC | Intra-filer | ●●●●● | 22.8% | MAIN, MSIF★ cohort |
| GradeEight Corp. | Intra-filer | ●●●●● | 8.8% | MAIN, MSIF★ cohort |
| Neptune Bidco US Inc. | Cross-filer | ●●●●● | 8.1% | OCSL★ |
PIK concentration as a balance-sheet stress lens. Names overlapping with divergence signals should be prioritized — a stale mark plus PIK designation means the credit is both mispriced and deteriorating.
| Ticker | Debt par | PIK par | Concentration | Distressed |
|---|---|---|---|---|
| TCPC | $81M | $45M | 0 | |
| BCIC ⚠ | $1,137M | $570M | 2 | |
| HTGC | $2,396M | $760M | 0 | |
| BBDC | $1,921M | $352M | 0 | |
| ARCC ⚠ | $13,616M | $2,479M | 75 | |
| GECC | $652M | $84M | 0 | |
| SAR | $3,808M | $400M | 0 | |
| CCAP | $2,629M | $253M | 0 | |
| OFS | $311M | $29M | 0 | |
| PSEC | $3,642M | $269M | 0 | |
| TRIN | $4,423M | $325M | 0 | |
| NMFC ⚠ | $5,471M | $391M | 3 |
Multi-factor score, 0-10 per borrower: mark gap (0-2) + PIK (0-2) + non-accrual (0-2) + 8-K (0-2) + transcript (0-1) + premium holder (0-1). Scores ≥7 = immediate review, ≥5 = monitor closely.
| # | Borrower | Score | Gap | Conviction | Layers |
|---|---|---|---|---|---|
| 1 | Bluestem Brands, Inc. | 6.0 | 37.7% | ██████░░░░ | GAP + PIK + N/A + 8-K + PREM |
| 2 | Watterson Brands, LLC | 5.5 | 5.5% | █████░░░░░ | GAP + PIK + N/A + 8-K + PREM |
| 3 | U.S. TelePacific Corp. | 5.0 | 97.8% | █████░░░░░ | GAP + 8-K + PREM |
| 4 | JTI Electrical & Mechanical, LLC | 4.5 | 63.2% | ████░░░░░░ | GAP + 8-K + PREM |
| 5 | HDC/HW Intermediate Holdings | 4.5 | 56.1% | ████░░░░░░ | GAP + 8-K + PREM |
| 6 | Cart.com, Inc. | 4.0 | 95.7% | ████░░░░░░ | GAP + 8-K |
| 7 | Project Granite Holdings, LLC | 4.0 | 61.4% | ████░░░░░░ | GAP + PIK + N/A + 8-K |
| 8 | Student Resource Center, LLC | 4.0 | 28.6% | ████░░░░░░ | GAP + 8-K + PREM |
| 9 | Logix Acquisition Company, LLC | 3.5 | 22.8% | ███░░░░░░░ | GAP + 8-K + PREM |
| 10 | Clarius BIGS, LLC | 3.5 | 13.0% | ███░░░░░░░ | GAP + 8-K + PREM |
Junior tranche holder has marked down more than the senior on the same borrower. If the junior valuation is correct, the senior holder’s mark implies a write-down.
Non-traded BDCs under redemption pressure may be forced to sell loans at discounts. Public BDCs holding the same borrowers at par haven’t adjusted.
| Vehicle | Name | Redemption % | Shared borrowers | Stale at par | Public sibling |
|---|---|---|---|---|---|
| OTEC | Blue Owl Technology Income Cor | 15.0% | 2 | 0 | OBDC |
| BCRED | Blackstone Private Credit Fund | 7.9% | 694 | 545 | BXSL |
| OCIC | Blue Owl Credit Income Corp | 6.0% | 528 | 328 | OBDC |
| HLEND | HPS Corporate Lending Fund | 6.0% | 190 | 93 | — |
| ADS | Apollo Debt Solutions BDC | 5.5% | 262 | 205 | MFIC |
| OBDC_II | Blue Owl Capital Corp II | 5.0% | 428 | 263 | OBDC |
| ASIF | Ares Strategic Income Fund | 4.8% | 201 | 141 | ARCC |
| PGIM_PC | PGIM Private Credit Fund | 4.8% | 13 | 6 | — |
| GCRED | Golub Capital Private Credit F | 4.5% | 140 | 97 | GBDC |
| NCPCF | Nuveen Churchill Private Credi | 4.5% | 24 | 10 | NCDL |
| PCAP | Nuveen Churchill Private Capit | 4.0% | 92 | 54 | NCDL |
| FID_PC | Fidelity Private Credit Fund | 4.0% | 7 | 0 | — |
| GSPC | Goldman Sachs Private Credit C | 3.5% | 14 | 8 | GSBD |
Coverage ratio = trailing NII / annual dividend. Below 1.0× = dividend not covered by earnings.
Declining NAV + stale marks = markdown has not yet hit the stock price.
ILV revalues each BDC’s portfolio at the lowest mark any holder in the filed universe has assigned to the same borrower at the same or more senior tranche, then applies a redemption haircut. It is a stress lens, not a fair-value claim. Most informative when the lowest mark is confirmed by multiple independent holders.
Verdict thresholds: P/ILV ≥ 1.20 = ILV Premium · ≥ 1.05 = Above Consensus · ≤ 0.85 = Discount to ILV · else = Near Consensus.
Score 0-10 per borrower stacks six independent confirmation layers: mark gap (0-2) + PIK designation (0-2) + non-accrual (0-2) + 8-K disclosure (0-2) + earnings-call transcript stress (0-1) + premium holder exposure (0-1). Scores ≥7 warrant immediate review.
Ticker badges indicate the BDC discussed credit stress on its most recent earnings press release. ★ = triple-confirmed (stress language plus stale marks plus premium valuation). • = single-layer stress mention. Hover any badge for the underlying quote.
Schedule of Investments from 45 public BDCs via 10-Q/10-K EDGAR filings; 13 non-traded BDC vehicles; mutual fund cross-references via N-PORT filings; 8-K Item 2.02 / 7.01 press releases; market pricing via yfinance. Every input traces to an SEC filing.