DCF Calculator

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

Source Capital, Inc. (SOR)

Financial Services | Asset Management

Today's Price

$46.73

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -2.36% | CAGR (5y): 0.79%

Diluted Shares Growth Rate

Regression: -0.59% | CAGR (5y): -0.49%

Dividend Growth Rate

Regression: -0.24% | CAGR (5y): 3.08%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.95x)

Discount Rate