Morgan Stanley Direct Lending Fund

MSDL

MSDLMorgan Stanley Direct Lending Fund US flag

New York Stock Exchange

15.17

USD

+0.10

- -

1.29BMarket Cap

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	810.03	- -	- -	1,126.98	- -
Return on Assets (%)	- -	5.29	1.77	7.34	5.97	3.12
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	92.67	107.38	147.96	108.03	104.01	93.86
Profit Margin (%)	92.67	107.28	146.95	107.33	102.85	91.75
Net Income to Common Margin (%)	92.67	107.28	146.95	107.33	102.85	91.75
Effective Tax Rate (%)	- -	0.1	0.68	0.65	1.12	2.25
Dvd Payout Ratio (%)	20.43	45.9	176.65	47.83	78.44	150.73
Sustainable Growth Rate (%)	- -	438.2	- -	- -	243.01	- -

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	334	1,250	1,523	1,496	1,973	2,087
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	334	1,250	1,523	1,496	1,973	2,087
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	0.72	0.64	-1.83	0.26	0.76	-0.5
Long-Term Debt/Equity (%)	110.69	105.15	109.03	86.92	107.13	119.37
Long-Term Debt/Capital (%)	98.61	98.75	103.72	99.43	98.52	100.94
Long-Term Debt/Total Assets (%)	50.83	50.13	51.02	45.24	50.45	53.23
Total Debt/Equity (%)	110.69	105.15	109.03	86.92	107.13	119.37
Total Debt/Capital (%)	98.61	98.75	103.72	99.43	98.52	100.94
Total Debt/Total Assets (%)	50.83	50.13	51.02	45.24	50.45	53.23
Net Debt to Equity	-3.73	-6.24	-5.81	-4.05	-3.82	-5.18
Net Debt/Capital (%)	-3.44	-6.22	-5.85	-4.86	-3.64	-4.58
EBITDA	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	0.72	0.64	-1.83	0.26	0.76	-0.5
Long-Term Debt/Equity (%)	110.69	105.15	109.03	86.92	107.13	119.37
Long-Term Debt/Capital (%)	98.61	98.75	103.72	99.43	98.52	100.94
Long-Term Debt/Total Assets (%)	50.83	50.13	51.02	45.24	50.45	53.23
Total Debt/Equity (%)	110.69	105.15	109.03	86.92	107.13	119.37
Total Debt/Capital (%)	98.61	98.75	103.72	99.43	98.52	100.94
Total Debt/Total Assets (%)	50.83	50.13	51.02	45.24	50.45	53.23
CFO/Total Liabilities	-172.68	-127.33	-27.05	-5.29	-18.48	6.95
CFO/CapEx	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.04	0.04	-0.01	0.07	0.6	0.42

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	1,831	1,438
- Cash & Cash Equivalents	11	74	81	70	70	91
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	334	1,250	1,523	1,496	1,973	2,087
Enterprise Value	323	1,176	1,442	1,426	3,735	3,434
Total Capital	339	1,266	1,469	1,505	2,003	2,067
Total Debt/Capital (%)	98.61	98.75	103.72	99.43	98.52	100.94
Total Debt / EV	1.03	1.06	1.06	1.05	0.53	0.61
EV/Sales	16.34	15.15	43.66	6.63	17.82	25.81
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	22.76
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	22.76
Diluted Market Cap	- -	- -	- -	- -	1,831	1,438
Diluted Enterprise Value	323	1,176	1,442	1,426	3,735	3,434
EV per Share	3.65	13.32	16.34	16.16	42.13	39.35
TTM Sales	20	78	33	215	210	133
TTM EBITDA	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-613	-1,661	-430	-84	-383	151
TTM Free Cash Flow to Firm	-613	-1,661	-430	-84	-383	151

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	-4.79	9.53
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	323	1,176	1,442	1,426	3,735	3,434
Low Price	- -	- -	- -	- -	19.05	15.7
EV/Sales	16.34	15.15	43.66	6.63	17.82	25.81
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	8.5	11.78
Price/Earnings Average	- -	- -	- -	- -	8.66	13.41
Price/Earnings High	- -	- -	- -	- -	9.94	15.55
Price/Earnings Low	- -	- -	- -	- -	7.83	11.22
Price/Book Value	- -	- -	- -	- -	61.64	-73.63
Price/Book Value Average	- -	- -	- -	- -	62.81	-83.79
Price/Book Value High	- -	- -	- -	- -	72.14	-97.17
Price/Book Value Low	- -	- -	- -	- -	56.84	-70.14
Price/Tangible Book Value	- -	- -	- -	- -	0.99	0.82
Price/Tangible Book Value Average	- -	- -	- -	- -	1.01	0.94
Price/Tangible Book Value High	- -	- -	- -	- -	1.16	1.09
Price/Tangible Book Value Low	- -	- -	- -	- -	0.92	0.78
Price/Sales	- -	- -	- -	- -	8.74	10.81
Price/Sales Average	- -	- -	- -	- -	8.9	12.3
Price/Sales High	- -	- -	- -	- -	10.23	14.26
Price/Sales Low	- -	- -	- -	- -	8.06	10.3
Price/Cash Flow	- -	- -	- -	- -	-4.79	9.53
Price/Cash Flow Average	- -	- -	- -	- -	-4.88	10.85
Price/Cash Flow High	- -	- -	- -	- -	-5.6	12.58
Price/Cash Flow Low	- -	- -	- -	- -	-4.41	9.08
Price/Free Cash Flow Average	- -	- -	- -	- -	-4.88	10.85
Price/Free Cash Flow High	- -	- -	- -	- -	-5.6	12.58
Price/Free Cash Flow Low	- -	- -	- -	- -	-4.41	9.08
EV/Sales Average	16.34	15.15	43.66	6.63	17.98	27.3
EV/Sales High	16.34	15.15	43.66	6.63	19.31	29.26
EV/Sales Low	16.34	15.15	43.66	6.63	17.14	25.3
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	20.66	16.48
High Price	- -	- -	- -	- -	24.18	21.75
Enterprise Value Average	323	1,176	1,442	1,426	3,769	3,633
Enterprise Value High	323	1,176	1,442	1,426	4,047	3,894
Enterprise Value Low	323	1,176	1,442	1,426	3,592	3,366

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	810.03	- -	- -	1,126.98	- -
Return on Assets (%)	- -	5.29	1.77	7.34	5.97	3.12
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	92.67	107.38	147.96	108.03	104.01	93.86
Profit Margin (%)	92.67	107.28	146.95	107.33	102.85	91.75
Net Income to Common Margin (%)	92.67	107.28	146.95	107.33	102.85	91.75
Effective Tax Rate (%)	- -	0.1	0.68	0.65	1.12	2.25
Dvd Payout Ratio (%)	20.43	45.9	176.65	47.83	78.44	150.73
Sustainable Growth Rate (%)	- -	438.2	- -	- -	243.01	- -

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	334	1,250	1,523	1,496	1,973	2,087
ST Debt	- -	- -	- -	- -	- -	- -
LT Debt	334	1,250	1,523	1,496	1,973	2,087
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	0.72	0.64	-1.83	0.26	0.76	-0.5
Long-Term Debt/Equity (%)	110.69	105.15	109.03	86.92	107.13	119.37
Long-Term Debt/Capital (%)	98.61	98.75	103.72	99.43	98.52	100.94
Long-Term Debt/Total Assets (%)	50.83	50.13	51.02	45.24	50.45	53.23
Total Debt/Equity (%)	110.69	105.15	109.03	86.92	107.13	119.37
Total Debt/Capital (%)	98.61	98.75	103.72	99.43	98.52	100.94
Total Debt/Total Assets (%)	50.83	50.13	51.02	45.24	50.45	53.23
Net Debt to Equity	-3.73	-6.24	-5.81	-4.05	-3.82	-5.18
Net Debt/Capital (%)	-3.44	-6.22	-5.85	-4.86	-3.64	-4.58
EBITDA	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	0.72	0.64	-1.83	0.26	0.76	-0.5
Long-Term Debt/Equity (%)	110.69	105.15	109.03	86.92	107.13	119.37
Long-Term Debt/Capital (%)	98.61	98.75	103.72	99.43	98.52	100.94
Long-Term Debt/Total Assets (%)	50.83	50.13	51.02	45.24	50.45	53.23
Total Debt/Equity (%)	110.69	105.15	109.03	86.92	107.13	119.37
Total Debt/Capital (%)	98.61	98.75	103.72	99.43	98.52	100.94
Total Debt/Total Assets (%)	50.83	50.13	51.02	45.24	50.45	53.23
CFO/Total Liabilities	-172.68	-127.33	-27.05	-5.29	-18.48	6.95
CFO/CapEx	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.04	0.04	-0.01	0.07	0.6	0.42

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	1,831	1,438
- Cash & Cash Equivalents	11	74	81	70	70	91
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	334	1,250	1,523	1,496	1,973	2,087
Enterprise Value	323	1,176	1,442	1,426	3,735	3,434
Total Capital	339	1,266	1,469	1,505	2,003	2,067
Total Debt/Capital (%)	98.61	98.75	103.72	99.43	98.52	100.94
Total Debt / EV	1.03	1.06	1.06	1.05	0.53	0.61
EV/Sales	16.34	15.15	43.66	6.63	17.82	25.81
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	22.76
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	22.76
Diluted Market Cap	- -	- -	- -	- -	1,831	1,438
Diluted Enterprise Value	323	1,176	1,442	1,426	3,735	3,434
EV per Share	3.65	13.32	16.34	16.16	42.13	39.35
TTM Sales	20	78	33	215	210	133
TTM EBITDA	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-613	-1,661	-430	-84	-383	151
TTM Free Cash Flow to Firm	-613	-1,661	-430	-84	-383	151

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	-4.79	9.53
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	323	1,176	1,442	1,426	3,735	3,434
Low Price	- -	- -	- -	- -	19.05	15.7
EV/Sales	16.34	15.15	43.66	6.63	17.82	25.81
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	8.5	11.78
Price/Earnings Average	- -	- -	- -	- -	8.66	13.41
Price/Earnings High	- -	- -	- -	- -	9.94	15.55
Price/Earnings Low	- -	- -	- -	- -	7.83	11.22
Price/Book Value	- -	- -	- -	- -	61.64	-73.63
Price/Book Value Average	- -	- -	- -	- -	62.81	-83.79
Price/Book Value High	- -	- -	- -	- -	72.14	-97.17
Price/Book Value Low	- -	- -	- -	- -	56.84	-70.14
Price/Tangible Book Value	- -	- -	- -	- -	0.99	0.82
Price/Tangible Book Value Average	- -	- -	- -	- -	1.01	0.94
Price/Tangible Book Value High	- -	- -	- -	- -	1.16	1.09
Price/Tangible Book Value Low	- -	- -	- -	- -	0.92	0.78
Price/Sales	- -	- -	- -	- -	8.74	10.81
Price/Sales Average	- -	- -	- -	- -	8.9	12.3
Price/Sales High	- -	- -	- -	- -	10.23	14.26
Price/Sales Low	- -	- -	- -	- -	8.06	10.3
Price/Cash Flow	- -	- -	- -	- -	-4.79	9.53
Price/Cash Flow Average	- -	- -	- -	- -	-4.88	10.85
Price/Cash Flow High	- -	- -	- -	- -	-5.6	12.58
Price/Cash Flow Low	- -	- -	- -	- -	-4.41	9.08
Price/Free Cash Flow Average	- -	- -	- -	- -	-4.88	10.85
Price/Free Cash Flow High	- -	- -	- -	- -	-5.6	12.58
Price/Free Cash Flow Low	- -	- -	- -	- -	-4.41	9.08
EV/Sales Average	16.34	15.15	43.66	6.63	17.98	27.3
EV/Sales High	16.34	15.15	43.66	6.63	19.31	29.26
EV/Sales Low	16.34	15.15	43.66	6.63	17.14	25.3
EV/EBITDA Average	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	20.66	16.48
High Price	- -	- -	- -	- -	24.18	21.75
Enterprise Value Average	323	1,176	1,442	1,426	3,769	3,633
Enterprise Value High	323	1,176	1,442	1,426	4,047	3,894
Enterprise Value Low	323	1,176	1,442	1,426	3,592	3,366

Shares Outstanding	88	88	88	88	89	86
Diluted Weighted Avg Shares	88	88	88	88	89	87
Basic Weighted Avg Shares	88	88	88	88	89	87
Revenue per Share	0.22	0.88	0.37	2.44	2.36	1.52
EBITDA per Share	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.21	0.94	0.55	2.62	2.43	1.4
Basic EPS from Cont Ops	0.21	0.94	0.55	2.62	2.43	1.4
Diluted EPS, GAAP	0.21	0.94	0.55	2.62	2.43	1.4
Diluted EPS from Cont Ops	0.21	0.94	0.55	2.62	2.43	1.4
Dividend per Share	0.04	0.43	0.97	1.25	1.91	2.11
Cash Flow per Share	-6.95	-18.82	-4.87	-0.95	-4.31	1.73
Free Cash Flow per Basic Share	-6.95	-18.82	-4.87	-0.95	-4.31	1.73
Cash & Equivalents per Share	0.13	0.84	0.92	0.79	0.79	1.04
Book Value per Share	0.05	0.18	-0.62	0.1	0.34	-0.22
Tangible Book Value per Share	3.42	13.46	15.83	19.5	20.78	20.03

Morgan Stanley Direct Lending Fund

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)