DCF Calculator

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

Main Street Capital Corporation (MAIN)

Financial Services | Asset Management

Today's Price

$56.28

Today's Fair Value

$58.07 +3.18%

Margin of Safety

+3.08%

Projected Value (5Y)

$93.53 +66.19%

Dividends Paid (5Y)

$18.30

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.41% | CAGR (5y): 14.55%

Diluted Shares Growth Rate

Regression: 6.33% | CAGR (5y): 6.34%

Dividend Growth Rate

Regression: 4.01% | CAGR (5y): 5.73%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.65x)

Discount Rate