DCF Calculator

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

Runway Growth Finance Corp. (RWAY)

Financial Services | Financial - Credit Services

Today's Price

$6.69

Today's Fair Value

$6.13 -8.37%

Margin of Safety

-9.14%

Projected Value (5Y)

$9.87 +47.53%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 28.21% | CAGR (5y): 1.02%

Diluted Shares Growth Rate

Regression: 74.05% | CAGR (5y): -2.37%

Dividend Growth Rate

Regression: 1.25% | CAGR (5y): 3.51%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.84x)

Discount Rate