DCF Calculator

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

Horizon Technology Finance Corp (HTFC)

Financial Services | Asset Management

Today's Price

$24.92

Today's Fair Value

$17.43 -30.06%

Margin of Safety

-42.97%

Projected Value (5Y)

$28.07 +12.64%

Dividends Paid (5Y)

$13.63

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: 28.46% | CAGR (5y): 35.7%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.58x)

Discount Rate