DCF Calculator

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

Chicago Atlantic BDC, Inc. (LIEN)

Financial Services | Asset Management

Today's Price

$9.24

Today's Fair Value

$9497.82 +102690.26%

Margin of Safety

+99.90%

Projected Value (5Y)

$15296.34 +165444.81%

Dividends Paid (5Y)

$11.88

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 437.85% | CAGR (5y): 1834.89%

Diluted Shares Growth Rate

Regression: 103.99% | CAGR (5y): 98.4%

Dividend Growth Rate

Regression: 25.31% | CAGR (5y): 29.24%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.76x)

Discount Rate