DCF Calculator

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

Equus Total Return Inc (EQS)

Financial Services | Asset Management

Today's Price

$0.63

Today's Fair Value

$0.29 -53.97%

Margin of Safety

-117.24%

Projected Value (5Y)

$0.46 -26.98%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -3.41% | CAGR (5y): -13.68%

Diluted Shares Growth Rate

Regression: 0.65% | CAGR (5y): 0.28%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.62x)

Discount Rate