DCF Calculator

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

Oxford Lane Capital Corp. (OXLCM)

Financial Services | Asset Management

Today's Price

$24.73

Today's Fair Value

$7.51 -69.63%

Margin of Safety

-229.29%

Projected Value (5Y)

$12.09 -51.11%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 26.49% | CAGR (5y): 11.57%

Diluted Shares Growth Rate

Regression: 38.81% | CAGR (5y): 39.5%

Dividend Growth Rate

Regression: 5.44% | CAGR (5y): 3.25%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.96x)

Discount Rate