DCF Calculator

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

Blue Owl Capital Corporation (OBDC)

Financial Services | Asset Management

Today's Price

$10.47

Today's Fair Value

$23.36 +123.11%

Margin of Safety

+55.18%

Projected Value (5Y)

$37.62 +259.31%

Dividends Paid (5Y)

$21.11

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 24.75% | CAGR (5y): 3.77%

Diluted Shares Growth Rate

Regression: 8.79% | CAGR (5y): 5.42%

Dividend Growth Rate

Regression: 13.79% | CAGR (5y): 17.37%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.91x)

Discount Rate