DCF Calculator

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

Carlyle Secured Lending, Inc. (CGBD)

Financial Services | Asset Management

Today's Price

$10.90

Today's Fair Value

$12.26 +12.48%

Margin of Safety

+11.09%

Projected Value (5Y)

$19.74 +81.1%

Dividends Paid (5Y)

$7.99

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.35% | CAGR (5y): 3.14%

Diluted Shares Growth Rate

Regression: 5.27% | CAGR (5y): 4.12%

Dividend Growth Rate

Regression: 4.73% | CAGR (5y): 0.4%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.83x)

Discount Rate