Great Elm Capital Corp. Fair Value Disclosure
4. FAIR VALUE MEASUREMENT
The fair value of a financial instrument is the amount that would be received to sell an asset or would be paid to transfer a liability in an orderly transaction between market participants at the measurement date (i.e., the exit price).
The fair value hierarchy under ASC 820 prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The levels used for classifying investments are not necessarily an indication of the risk associated with investing in these securities. The three levels of the fair value hierarchy are as follows:
Basis of Fair Value Measurement
Level 1 - Investments valued using unadjusted quoted prices in active markets for identical assets.
Level 2 - Investments valued using other unadjusted observable market inputs, e.g., quoted prices in markets that are not active or quotes for comparable instruments.
Level 3 - Investments that are valued using quotes and other observable market data to the extent available, but which also take into consideration one or more unobservable inputs that are significant to the valuation taken as a whole.
A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Note 2 should be read in conjunction with the information outlined below.
The table below presents the valuation techniques and the nature of significant inputs generally used in determining the fair value of Level 2 and Level 3 Instruments.
Level 2 Instruments Valuation Techniques and Significant Inputs
Equity, Bank Loans, Corporate Debt, and Other Debt Obligations |
|
The types of instruments that trade in markets that are not considered to be active but are valued based on quoted market prices, broker or dealer quotations or alternative pricing sources with reasonable levels of price transparency may include commercial paper, most government agency obligations, certain corporate debt securities, certain mortgage-backed securities, certain bank loans, less liquid publicly-listed equities, certain state and municipal obligations, certain money market instruments and certain loan commitments. |
|
|
Valuations of Level 2 debt and equity instruments can be verified to quoted prices, broker or dealer quotations or alternative pricing sources with reasonable levels of price transparency. Consideration is given to the nature of the quotations (e.g., indicative or firm) and the relationship of recent market activity to the prices provided from alternative pricing sources. |
Level 3 Instruments Valuation Techniques and Significant Inputs
Bank Loans, Corporate Debt, and Other Debt Obligations |
|
Valuations are generally based on discounted cash flow techniques, for which the significant inputs are the amount and timing of expected future cash flows, market yields and recovery assumptions. The significant inputs are generally determined based on an analysis of market comparables, transactions in similar instruments and/or recovery and liquidation analyses. |
Equity |
|
Recent third-party investments or pending transactions are considered to be the best evidence for any change in fair value. When these are not available, the following valuation methodologies are used, as appropriate and available: Transactions in similar instruments; Discounted cash flow techniques; Third party appraisals; and Industry multiples and public comparables. Evidence includes recent or pending reorganizations (for example, merger proposals, tender offers and debt restructurings) and significant changes in financial metrics, including: Current financial performance as compared to projected performance; Capitalization rates and multiples; and Market yields implied by transactions of similar or related assets. |
As noted above, the income and market approaches were used in the determination of fair value of certain Level 3 assets as of December 31, 2025 and 2024. The significant unobservable inputs used in the income approach are the discount rate or market yield used to discount the estimated future cash flows expected to be received from the underlying investment, which include both future principal and interest payments. An increase in the discount rate or market yield would result in a decrease in the fair value. Included in the consideration and selection of discount rates is risk of default, rating of the investment (if any), call provisions and comparable company valuations. The significant unobservable inputs used in the market approach are based on market comparable transactions and market multiples of publicly traded comparable companies. Increases or decreases in market multiples would result in an increase or decrease, respectively, in the fair value.
The following summarizes the Company’s investment assets categorized within the fair value hierarchy as of December 31, 2025:
Type of Investment |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
||||
Asset |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Debt |
|
$ |
- |
|
|
$ |
81,893 |
|
|
$ |
121,618 |
|
|
$ |
203,511 |
|
Equity/Other |
|
|
10,994 |
|
|
|
138 |
|
|
|
31,437 |
|
|
|
42,569 |
|
Short Term Investments |
|
|
32,803 |
|
|
|
- |
|
|
|
- |
|
|
|
32,803 |
|
Total |
|
$ |
43,797 |
|
|
$ |
82,031 |
|
|
$ |
153,055 |
|
|
$ |
278,883 |
|
Investment measured at net asset value(1) |
|
|
|
|
|
|
|
|
|
|
|
52,188 |
|
|||
Total Investments, at fair value |
|
|
|
|
|
|
|
|
|
|
$ |
331,071 |
|
|||
The following summarizes the Company’s investment assets categorized within the fair value hierarchy as of December 31, 2024:
Assets |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
||||
Debt |
|
$ |
- |
|
|
$ |
76,764 |
|
|
$ |
159,954 |
|
|
$ |
236,718 |
|
Equity/Other |
|
|
3,430 |
|
|
|
- |
|
|
|
32,937 |
|
|
|
36,367 |
|
Short Term Investments |
|
|
8,448 |
|
|
|
- |
|
|
|
- |
|
|
|
8,448 |
|
Total |
|
$ |
11,878 |
|
|
$ |
76,764 |
|
|
$ |
192,891 |
|
|
$ |
281,533 |
|
Investment measured at net asset value(1) |
|
|
|
|
|
|
|
|
|
|
|
51,177 |
|
|||
Total Investments, at fair value |
|
|
|
|
|
|
|
|
|
|
$ |
332,710 |
|
|||
(1) Certain investments that are measured at fair value using net asset value (“NAV”) have not been categorized in the fair value hierarchy. The fair value amounts presented in the table are intended to permit reconciliation of the fair value hierarchy to the amount presented in the Statements of Assets and Liabilities.
The following is a reconciliation of Level 3 assets for the year ended December 31, 2025:
Level 3 |
|
Beginning Balance as of January 1, 2025 |
|
|
Net Transfers In/Out |
|
|
Purchases(1) |
|
|
|
|
Net Change in Unrealized |
|
|
Sales and Settlements(1) |
|
|
Net Amortization of Premium/ Discount |
|
|
Ending Balance as of December 31, 2025 |
|
|||||||||
Debt |
|
$ |
159,954 |
|
|
$ |
(16,534 |
) |
|
$ |
70,835 |
|
|
$ |
(2,362 |
) |
|
$ |
(12,777 |
) |
|
$ |
(77,963 |
) |
|
$ |
465 |
|
|
$ |
121,618 |
|
Equity/Other |
|
|
32,937 |
|
|
|
- |
|
|
|
6,191 |
|
|
|
(6,611 |
) |
|
|
4,403 |
|
|
|
(5,483 |
) |
|
|
- |
|
|
|
31,437 |
|
Total investment assets |
|
$ |
192,891 |
|
|
$ |
(16,534 |
) |
|
$ |
77,026 |
|
|
$ |
(8,973 |
) |
|
$ |
(8,374 |
) |
|
$ |
(83,446 |
) |
|
$ |
465 |
|
|
$ |
153,055 |
|
The following is a reconciliation of Level 3 assets for the year ended December 31, 2024:
Level 3 |
|
Beginning Balance as of January 1, 2024 |
|
|
Net Transfers In/Out |
|
|
Purchases(1) |
|
|
|
|
Net Change in Unrealized |
|
|
Sales and Settlements(1) |
|
|
Net Amortization of Premium/ Discount |
|
|
Ending Balance as of December 31, 2024 |
|
|||||||||
Debt |
|
$ |
122,693 |
|
|
$ |
17,179 |
|
|
$ |
80,149 |
|
|
$ |
(36 |
) |
|
$ |
740 |
|
|
$ |
(61,155 |
) |
|
$ |
384 |
|
|
$ |
159,954 |
|
Equity/Other |
|
|
20,044 |
|
|
|
1,449 |
|
|
|
28,334 |
|
|
|
- |
|
|
|
(11,890 |
) |
|
|
(5,000 |
) |
|
|
- |
|
|
|
32,937 |
|
Total investment assets |
|
$ |
142,737 |
|
|
$ |
18,628 |
|
|
$ |
108,483 |
|
|
$ |
(36 |
) |
|
$ |
(11,150 |
) |
|
$ |
(66,155 |
) |
|
$ |
384 |
|
|
$ |
192,891 |
|
Six investments with a fair value of $35,809 were transferred from Level 3 to Level 2 as a result of increased pricing transparency during the year ended December 31, 2025. Five investments with an aggregate fair value of $19,275 were transferred from Level 2 to Level 3 as a result of decreased pricing transparency during the year ended December 31, 2025.
One investment with a fair value of $3,970 was transferred from Level 3 to Level 2 as a result of increased pricing transparency during the year ended December 31, 2024. Four investments with an aggregate fair value of $22,597 were transferred from Level 2 to Level 3 as a result of decreased pricing transparency during the year ended December 31, 2024.
Changes in pricing transparency are the result of changes in the number of brokers quoting an investment and evidence of observable trading activity at a given price. These factors support the assumption that prices provided
by third-party vendors are representative of the value that an investment may transact at, whereas limited evidence of these factors may indicate that additional valuation procedures including unobservable inputs should be utilized.
The following tables below present the ranges of significant unobservable inputs used to value the Company’s Level 3 assets as of December 31, 2025 and 2024, respectively. These ranges represent the significant unobservable inputs that were used in the valuation of each type of instrument, but they do not represent a range of values for any one instrument. For example, the lowest yield in 1st Lien Debt is appropriate for valuing that specific debt investment, but may not be appropriate for valuing any other debt investments in this asset class. Accordingly, the ranges of inputs presented below do not represent uncertainty in, or possible ranges of, fair value measurements of the Company’s Level 3 assets.
As of December 31, 2025 |
||||||||||
Investment Type |
|
Fair value |
|
|
Valuation Technique(1) |
|
Unobservable Input(1) |
|
Range (Weighted Average)(2) |
|
Debt |
|
$ |
86,912 |
|
|
Income Approach |
|
Discount Rate |
|
8.02% - 27.19% (14.95%) |
|
|
|
25,325 |
|
|
Recent Transaction |
|
|
|
|
|
|
|
8,386 |
|
|
Market Approach |
|
Earnings Multiple |
|
0.00 - 9.75 (0.00) |
|
|
|
995 |
|
|
Broker Quotes |
|
|
|
99.50 - 99.50 (99.50) |
Total Debt |
|
$ |
121,618 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity / Other |
|
$ |
13,137 |
|
|
Recent Transaction |
|
|
|
|
|
|
|
6,659 |
|
|
Insurance Industry Model |
|
Estimated Losses |
|
$0.0MM-$65.0MM($32.5MM) |
|
|
|
6,474 |
|
|
Income Approach |
|
Discount Rate |
|
17.00% - 19.00% (18.00%) |
|
|
|
5,082 |
|
|
Market Approach |
|
Earnings Multiple |
|
0.09 - 10.00 (8.76) |
|
|
|
85 |
|
|
Asset Recovery / Liquidation |
|
|
|
|
Total Equity/Other |
|
$ |
31,437 |
|
|
|
|
|
|
|
As of December 31, 2024 |
||||||||||
Investment Type |
|
Fair value |
|
|
Valuation Technique(1) |
|
Unobservable Input(1) |
|
Range (Weighted Average)(2) |
|
Debt |
|
$ |
117,413 |
|
|
Income Approach |
|
Discount Rate |
|
9.37% - 22.48% (15.13%) |
|
|
|
35,710 |
|
|
Recent Transaction |
|
|
|
|
|
|
|
6,831 |
|
|
Market Approach |
|
Earnings Multiple |
|
0.30 - 8.00 (4.66) |
Total Debt |
|
$ |
159,954 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity/Other |
|
$ |
20,327 |
|
|
Recent Transaction |
|
|
|
|
|
|
|
6,401 |
|
|
Market Approach |
|
Earnings Multiple |
|
0.09 - 8.25 (6.67) |
|
|
|
6,155 |
|
|
Insurance Industry Model |
|
Estimated Losses |
|
$0.0MM - $65.0MM ($32.5MM) |
|
|
|
54 |
|
|
Asset Recovery / Liquidation (3) |
|
|
|
|
Total Equity/Other |
|
$ |
32,937 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2025, certain investments were valued using the market approach while they had been valued using recent transaction data as of December 31, 2024. The valuation technique was changed as the referenced transaction was no longer considered to be recent and it was determined that the market approach incorporated more current unobservable data.
In accordance with ASC 820, certain investments that do not have a readily determinable fair value and which are within the scope of Topic 946, Financial Services - Investment Companies, may be measured using NAV as a practical expedient. As of December 31, 2025, the Company held three investments valued using NAV as a practical expedient. These investments are generally restricted from withdrawal subject to the terms of each investment vehicle with withdrawals allowed no more than annually. There is no set duration for these entities.
Historical Timeline
| Fiscal Year | Filed | |
|---|---|---|
| 2025 | Mar 2, 2026 | Showing above |
| 2024 | Mar 10, 2025 | |
| 2023 | Feb 29, 2024 | |
| 2022 | Mar 2, 2023 | |
About Fair Value Disclosures
Fair value disclosures classify all assets and liabilities measured at fair value into a three-level hierarchy: Level 1 (quoted market prices), Level 2 (observable inputs like yield curves), and Level 3 (unobservable inputs requiring management estimates). The proportion of Level 3 assets directly reflects how much of the balance sheet depends on internal models rather than market evidence.
Key signals: a growing Level 3 balance relative to total fair-value assets increases valuation uncertainty and earnings volatility risk. Watch for transfers between levels — assets moving from Level 2 to Level 3 often signal deteriorating market liquidity. Unrealized gains and losses on Level 3 positions flow through earnings or other comprehensive income, so large swings deserve scrutiny. For financial institutions, examine the sensitivity disclosures that show how Level 3 valuations change under alternative assumptions. Compare the fair value of debt against its carrying amount to gauge hidden leverage.