DCF Calculator

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

Gladstone Investment Corporation (GAINI)

Financial Services | Asset Management

Today's Price

$25.20

Today's Fair Value

$31.56 +25.24%

Margin of Safety

+20.15%

Projected Value (5Y)

$50.83 +101.71%

Dividends Paid (5Y)

$13.78

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: 0% | CAGR (5y): 14.36%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.83x)

Discount Rate