DCF Calculator

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

Gladstone Investment Corp. (GAIN)

Financial Services | Asset Management

Today's Price

$15.16

Today's Fair Value

$16.23 +7.06%

Margin of Safety

+6.59%

Projected Value (5Y)

$26.14 +72.43%

Dividends Paid (5Y)

$5.28

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.57% | CAGR (5y): 8.99%

Diluted Shares Growth Rate

Regression: 2.46% | CAGR (5y): 3.13%

Dividend Growth Rate

Regression: 7.27% | CAGR (5y): 0.53%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.03x)

Discount Rate