DCF Calculator

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

Blackstone Secured Lending Fund (BXSL)

Financial Services | Asset Management

Today's Price

$22.91

Today's Fair Value

$30.74 +34.18%

Margin of Safety

+25.47%

Projected Value (5Y)

$49.50 +116.06%

Dividends Paid (5Y)

$16.33

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 32.13% | CAGR (5y): 9.7%

Diluted Shares Growth Rate

Regression: 22.27% | CAGR (5y): 19.16%

Dividend Growth Rate

Regression: 2.72% | CAGR (5y): 2.05%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.01x)

Discount Rate