DCF Calculator

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

PennantPark Floating Rate Capital Ltd. (PFLT)

Financial Services | Asset Management

Today's Price

$7.09

Today's Fair Value

$9.05 +27.64%

Margin of Safety

+21.66%

Projected Value (5Y)

$14.57 +105.5%

Dividends Paid (5Y)

$5.86

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.45% | CAGR (5y): 15.42%

Diluted Shares Growth Rate

Regression: 13.55% | CAGR (5y): 18.99%

Dividend Growth Rate

Regression: 1.39% | CAGR (5y): 0.17%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.93x)

Discount Rate