DCF Calculator

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

Oxford Lane Capital Corp. (OXLCO)

Financial Services | Asset Management

Today's Price

$23.76

Today's Fair Value

$6.65 -72.01%

Margin of Safety

-257.29%

Projected Value (5Y)

$10.71 -54.92%

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: 25.87% | CAGR (5y): 36.85%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.85x)

Discount Rate