DCF Calculator

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

OFS Capital Corporation (OFS)

Financial Services | Asset Management

Today's Price

$3.65

Today's Fair Value

$2.63 -27.95%

Margin of Safety

-38.78%

Projected Value (5Y)

$4.23 +15.89%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.45% | CAGR (5y): -8.95%

Diluted Shares Growth Rate

Regression: 2.92% | CAGR (5y): 0.01%

Dividend Growth Rate

Regression: -1.46% | CAGR (5y): -4.14%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.74x)

Discount Rate