DCF Calculator

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

Kayne Anderson BDC, Inc. (KBDC)

Financial Services | Asset Management

Today's Price

$13.09

Today's Fair Value

$26387.87 +201488.01%

Margin of Safety

+99.95%

Projected Value (5Y)

$42497.93 +324559.51%

Dividends Paid (5Y)

$13.98

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 105.23% | CAGR (5y): 512.8%

Diluted Shares Growth Rate

Regression: 1.36% | CAGR (5y): 1.95%

Dividend Growth Rate

Regression: 100% | CAGR (5y): 100%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.96x)

Discount Rate