DCF Calculator

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

Blue Owl Capital Corporation (OBDC)

Financial Services | Asset Management

Today's Price

$11.19

Today's Fair Value

$13.86 +23.86%

Margin of Safety

+19.26%

Projected Value (5Y)

$22.32 +99.46%

Dividends Paid (5Y)

$5.63

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 24.75% | CAGR (5y): 3.77%

Diluted Shares Growth Rate

Regression: 8.79% | CAGR (5y): 5.42%

Dividend Growth Rate

Regression: 9.29% | CAGR (5y): -5.23%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.92x)

Discount Rate