DCF Calculator

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

MSC Income Fund, Inc. (MSIF)

Financial Services | Asset Management

Today's Price

$12.57

Today's Fair Value

$10.50 -16.47%

Margin of Safety

-19.71%

Projected Value (5Y)

$16.91 +34.53%

Dividends Paid (5Y)

$3.14

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.48% | CAGR (5y): 4.58%

Diluted Shares Growth Rate

Regression: 0.85% | CAGR (5y): 3.26%

Dividend Growth Rate

Regression: 33.68% | CAGR (5y): 22.47%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.85x)

Discount Rate