DCF Calculator

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

Investcorp Credit Management BDC, Inc. (ICMB)

Financial Services | Asset Management

Today's Price

$0.90

Today's Fair Value

$0.68 -24.44%

Margin of Safety

-32.35%

Projected Value (5Y)

$1.09 +21.11%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -9.97% | CAGR (5y): -13.73%

Diluted Shares Growth Rate

Regression: 0.68% | CAGR (5y): 1.05%

Dividend Growth Rate

Regression: -11.69% | CAGR (5y): -27.31%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.59x)

Discount Rate