DCF Calculator

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

BlackRock TCP Capital Corp. (TCPC)

Financial Services | Asset Management

Today's Price

$4.04

Today's Fair Value

$1.95 -51.73%

Margin of Safety

-107.18%

Projected Value (5Y)

$3.14 -22.28%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.93% | CAGR (5y): -7.62%

Diluted Shares Growth Rate

Regression: 4.22% | CAGR (5y): 7.94%

Dividend Growth Rate

Regression: -0.21% | CAGR (5y): -8.73%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.87x)

Discount Rate