DCF Calculator

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

Oxford Square Capital Corp. (OXSQ)

Financial Services | Asset Management

Today's Price

$1.27

Today's Fair Value

$0.31 -75.59%

Margin of Safety

-309.68%

Projected Value (5Y)

$0.50 -60.63%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -11.1% | CAGR (5y): -11.12%

Diluted Shares Growth Rate

Regression: 0.34% | CAGR (5y): 9.08%

Dividend Growth Rate

Regression: -8.92% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.02x)

Discount Rate