DCF Calculator

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

Gladstone Capital Corporation (GLAD)

Financial Services | Asset Management

Today's Price

$19.29

Today's Fair Value

$20.97 +8.71%

Margin of Safety

+8.01%

Projected Value (5Y)

$33.77 +75.06%

Dividends Paid (5Y)

$9.66

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.92% | CAGR (5y): 12.68%

Diluted Shares Growth Rate

Regression: 7.64% | CAGR (5y): 7.86%

Dividend Growth Rate

Regression: 1.16% | CAGR (5y): 3.24%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.1x)

Discount Rate