DCF Calculator

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

Capital Southwest Corporation (CSWC)

Financial Services | Asset Management

Today's Price

$23.44

Today's Fair Value

$24.33 +3.8%

Margin of Safety

+3.66%

Projected Value (5Y)

$39.18 +67.15%

Dividends Paid (5Y)

$17.10

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.17% | CAGR (5y): 23.51%

Diluted Shares Growth Rate

Regression: 13.89% | CAGR (5y): 28.11%

Dividend Growth Rate

Regression: 20.5% | CAGR (5y): 4.04%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.33x)

Discount Rate