DCF Calculator

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

Saratoga Investment Corp. (SAR)

Financial Services | Asset Management

Today's Price

$17.74

Today's Fair Value

$23231.63 +130856.2%

Margin of Safety

+99.92%

Projected Value (5Y)

$37414.78 +210806.31%

Dividends Paid (5Y)

$18.86

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 23.01% | CAGR (5y): 311.28%

Diluted Shares Growth Rate

Regression: 11.33% | CAGR (5y): 7.21%

Dividend Growth Rate

Regression: 4.33% | CAGR (5y): 7.92%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.9x)

Discount Rate