DCF Calculator

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

FS KKR Capital Corp. (FSK)

Financial Services | Asset Management

Today's Price

$11.03

Today's Fair Value

$5.35 -51.5%

Margin of Safety

-106.17%

Projected Value (5Y)

$8.61 -21.94%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 13.42% | CAGR (5y): -7.19%

Diluted Shares Growth Rate

Regression: 21.95% | CAGR (5y): 17.63%

Dividend Growth Rate

Regression: -2.96% | CAGR (5y): -3.6%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.79x)

Discount Rate