DCF Calculator

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

Great Elm Capital Corp. - 8.125 (GECCH)

Financial Services | Asset Management

Today's Price

$24.89

Today's Fair Value

$7.33 -70.55%

Margin of Safety

-239.56%

Projected Value (5Y)

$11.80 -52.59%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.92% | CAGR (5y): 3.79%

Diluted Shares Growth Rate

Regression: 16.7% | CAGR (5y): 40.97%

Dividend Growth Rate

Regression: 0% | CAGR (5y): -3.02%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.21x)

Discount Rate