DCF Calculator

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

Prospect Capital Corporation (PSEC)

Financial Services | Asset Management

Today's Price

$2.20

Today's Fair Value

$4.48 +103.64%

Margin of Safety

+50.89%

Projected Value (5Y)

$7.21 +227.73%

Dividends Paid (5Y)

$2.11

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.75% | CAGR (5y): 2.68%

Diluted Shares Growth Rate

Regression: 2.61% | CAGR (5y): 4.45%

Dividend Growth Rate

Regression: -6.12% | CAGR (5y): -7.03%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.62x)

Discount Rate