DCF Calculator

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

Oxford Lane Capital Corp. (OXLCN)

Financial Services | Asset Management

Today's Price

$24.42

Today's Fair Value

$7.20 -70.52%

Margin of Safety

-239.17%

Projected Value (5Y)

$11.59 -52.54%

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: 22.64% | CAGR (5y): 28.24%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.92x)

Discount Rate