DCF Calculator

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

Morgan Stanley Direct Lending Fund (MSDL)

Financial Services | Financial - Conglomerates

Today's Price

$14.66

Today's Fair Value

$24.00 +63.71%

Margin of Safety

+38.92%

Projected Value (5Y)

$38.65 +163.64%

Dividends Paid (5Y)

$10.92

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 45.86% | CAGR (5y): 22.65%

Diluted Shares Growth Rate

Regression: 43.14% | CAGR (5y): -0.23%

Dividend Growth Rate

Regression: 5.72% | CAGR (5y): 5.72%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.94x)

Discount Rate