DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Crescent Capital BDC, Inc. (CCAP)

Financial Services | Asset Management

Today's Price

$9.81

Today's Fair Value

$8.12 -17.23%

Margin of Safety

-20.81%

Projected Value (5Y)

$13.08 +33.33%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 23.97% | CAGR (5y): 2.12%

Diluted Shares Growth Rate

Regression: 20.97% | CAGR (5y): 6%

Dividend Growth Rate

Regression: -0.36% | CAGR (5y): -12.94%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.8x)

Discount Rate