DCF Calculator

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

Horizon Technology Finance Corporation (HRZN)

Financial Services | Asset Management

Today's Price

$4.07

Today's Fair Value

$6.68 +64.13%

Margin of Safety

+39.07%

Projected Value (5Y)

$10.76 +164.37%

Dividends Paid (5Y)

$5.04

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.53% | CAGR (5y): 13.23%

Diluted Shares Growth Rate

Regression: 15.77% | CAGR (5y): 19.27%

Dividend Growth Rate

Regression: -2.39% | CAGR (5y): -2.27%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.02x)

Discount Rate