DCF Calculator

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

Oxford Square Capital Corp. (OXSQG)

Financial Services | Asset Management

Today's Price

$23.95

Today's Fair Value

$2.74 -88.56%

Margin of Safety

-774.09%

Projected Value (5Y)

$4.42 -81.54%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -11.1% | CAGR (5y): -11.12%

Diluted Shares Growth Rate

Regression: 0.34% | CAGR (5y): 9.08%

Dividend Growth Rate

Regression: 12.59% | CAGR (5y): 17.55%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 9.05x)

Discount Rate