Jefferson Capital, Inc. Liquidation Value

JCAP Payment Processing

Cash & Equivalents

$23.23M
As of 2025-12-31
Current Price: N/A

Key Metrics

Cash Liquidation Value

Cash minus Total Obligations
Cash: $23.23M
Total Obligations: -$1.76B
$-1.73B
Per share: $-29.76
Period: 2025-12-31
incomplete 2 components missing — treated as $0 in formula. Why?
  • Current Liabilities: not reported
  • Finance Lease Liability: not reported

Liquid Liquidation Value

Cash + AR minus Total Obligations
Cash: $23.23M
AR: N/A
Total Obligations: -$1.76B
$-1.73B
Per share: $-29.76
Period: 2025-12-31
incomplete 3 components missing — treated as $0 in formula. Why?
  • Accounts Receivable: not reported
  • Current Liabilities: not reported
  • Finance Lease Liability: not reported

Operating Liquidation Value

Cash + AR + Inventory minus Total Obligations
Cash: $23.23M
AR: N/A
Inventory: N/A
Total Obligations: -$1.76B
$-1.73B
Per share: $-29.76
Period: 2025-12-31
incomplete 4 components missing — treated as $0 in formula. Why?
  • Accounts Receivable: not reported
  • Current Liabilities: not reported
  • Finance Lease Liability: not reported
  • Inventory: not reported

Build your own liquidation scenario

Adjust asset discounts and liability assumptions to see how assumptions affect the numbers.

Open Calculator →

Liquidation Ladder

MetricTotalPer Share
Cash Liquidation Value$-1.73B$-29.76
Liquid Liquidation Value$-1.73B$-29.76
Operating Liquidation Value$-1.73B$-29.76

Key Components (as of 2025-12-31)

Note: Financial institutions (banks, REITs, insurance companies) use specialized accounting standards that differ from standard GAAP balance sheet presentation. Liquidation metrics may not apply and are shown as N/A where data is unavailable. See our methodology page for details.

Data as of 2025-12-31 from 10-K filed 2026-03-13. View on SEC EDGAR →

Cash & Equivalents$23.23M
Accounts ReceivableN/A
InventoryN/A
Current LiabilitiesN/A
Long-term Debt (?)$1.75B
Op. Lease Liability (?)$4.18M
Finance Lease (?)N/A
Shares Outstanding58.3M

Explore all 158 XBRL tags and build your own scenario → Open Calculator

Historical

PeriodCashARInventoryAPCurr LiabLT DebtOp LeaseFin Lease
2025-12-31$23.23MN/AN/AN/AN/A$1.75B$4.18MN/A
2025-09-30$42.27MN/AN/AN/AN/A$1.20B$4.57MN/A
2025-06-30$51.65MN/AN/AN/AN/A$1.20B$4.86MN/A
2024-12-31$35.51MN/AN/AN/AN/A$1.21B$4.86MN/A
2024-09-30$18.30MN/AN/AN/AN/AN/AN/AN/A
2024-06-30$10.48MN/AN/AN/AN/AN/AN/AN/A
2023-12-31$14.37MN/AN/AN/AN/AN/AN/AN/A

Comments

SEC Filings

PeriodFormFiledLink
2025-12-31 10-K 2026-03-13 View
2025-09-30 10-Q 2025-11-14 View
2025-06-30 10-Q 2025-08-14 View

AI Insights

AI Insight·Generated 2026-05-05

Jefferson Capital, Inc. (JCAP) is a consumer debt purchaser and servicer operating in the US, UK, Canada, and Latin America, reporting its first annual 10-K for the fiscal year ended December 31, 2025 following its June 2025 IPO. Under the liquidation lens, recovery to equity is negative. MFFAIS CLV/LLV/OLV is reported at -$1.73B, which is consistent with the structural math here. Total assets per XBRL are $2.09B. The dominant asset is the consumer receivables portfolio, carried under a company-specific accounting policy as a financial asset; the XBRL does not separately tag the gross portfolio balance or allowance as a discrete balance-sheet line, so the carrying amount is embedded in total assets but not independently taggable from TAG_CONTEXT. Under the liquidation lens, purchased receivables portfolios — which represent contractual rights to collect from charge-off debtors — would command a steep market discount from book value in a forced-sale scenario; a 40-60% haircut on portfolio book value is a reasonable proxy, though the actual liquidation recovery depends heavily on buyer market depth and remaining ERC. Total liabilities are $1.61B at face value. Long-term debt per XBRL is $1.75B gross ($1.41B carrying after unamortized OID/issuance costs of $22.5M per UnamortizedDebtIssuanceExpense), comprising $300M 6.000% Senior Notes due 2026, $400M 9.500% Senior Notes due 2029, $500M 8.250% Senior Notes due 2030, plus revolving credit facility draws. The 2026 Notes represent a near-term refinancing risk with $630M of principal due within 12 months per LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths. At face value, the liability stack substantially exceeds the liquidation-adjusted asset base. The balance sheet shows book equity of $476M, but book equity means nothing at liquidation if the portfolio's liquidation value is materially below carry. Total interest expense was $105.8M for the year (InterestExpenseNonoperating), implying a debt service burden that requires sustained cash collections. Goodwill of $58M and finite-lived intangibles of $6.5M both receive zero recovery under standard liquidation assumptions. Operating lease obligations total $4.2M (OperatingLeaseLiability) and stay at face. The filing notes the company is an emerging growth company exempt from SOX 404 auditor attestation and does not include management's ICFR assessment; this is a governance gap worth noting for a newly public issuer with a heavily leveraged balance sheet. A January 2026 secondary offering (selling stockholder shares, no proceeds to company) plus a $61.5M per-share concurrent share repurchase reduced float slightly. The prior filing (10-Q for Q3 2025) disclosed $1,182.6M total indebtedness as of September 30, 2025; the year-end figure reflects additional draws and the $500M 2030 Notes issuance in May 2025, representing a meaningful increase in the liability stack versus the prior filing period.

Flags

Loading flags...

AI Insight Discussion

Loading...

Community Notes

Loading notes...

Questions

Loading questions...