DCF Calculator

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

CION Investment Corporation (CION)

Financial Services | Asset Management

Today's Price

$7.16

Today's Fair Value

$10.78 +50.56%

Margin of Safety

+33.58%

Projected Value (5Y)

$17.36 +142.46%

Dividends Paid (5Y)

$17.29

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -6.09% | CAGR (5y): -58.64%

Diluted Shares Growth Rate

Regression: 1.27% | CAGR (5y): -1.63%

Dividend Growth Rate

Regression: 29.41% | CAGR (5y): 41.18%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.69x)

Discount Rate