DCF Calculator

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

Goldman Sachs BDC, Inc. (GSBD)

Financial Services | Asset Management

Today's Price

$8.93

Today's Fair Value

$14.67 +64.28%

Margin of Safety

+39.13%

Projected Value (5Y)

$23.62 +164.5%

Dividends Paid (5Y)

$16.69

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.75% | CAGR (5y): -3.61%

Diluted Shares Growth Rate

Regression: 16.17% | CAGR (5y): 16.45%

Dividend Growth Rate

Regression: 3.33% | CAGR (5y): 8.26%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.97x)

Discount Rate