DCF Calculator

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

Nuveen Churchill Direct Lending Corp. (NCDL)

Financial Services | Asset Management

Today's Price

$12.06

Today's Fair Value

$23.60 +95.69%

Margin of Safety

+48.90%

Projected Value (5Y)

$38.00 +215.09%

Dividends Paid (5Y)

$14.26

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 48.32% | CAGR (5y): 29.78%

Diluted Shares Growth Rate

Regression: 55.09% | CAGR (5y): 58.85%

Dividend Growth Rate

Regression: 23.58% | CAGR (5y): 23.58%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.91x)

Discount Rate