DCF Calculator

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

Stellus Capital Investment Corporation (SCM)

Financial Services | Asset Management

Today's Price

$7.95

Today's Fair Value

$12.00 +50.94%

Margin of Safety

+33.75%

Projected Value (5Y)

$19.32 +143.02%

Dividends Paid (5Y)

$7.79

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.88% | CAGR (5y): 6%

Diluted Shares Growth Rate

Regression: 8.16% | CAGR (5y): 7.81%

Dividend Growth Rate

Regression: 1.18% | CAGR (5y): 8.77%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.96x)

Discount Rate