DCF Calculator

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

Pearl Diver Credit Company Inc. (PDPA)

Financial Services | Asset Management

Today's Price

$24.88

Today's Fair Value

$28.02 +12.62%

Margin of Safety

+11.21%

Projected Value (5Y)

$45.13 +81.39%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.31% | CAGR (5y): 13.07%

Diluted Shares Growth Rate

Regression: -4.71% | CAGR (5y): -4.7%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 15%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.49x)

Discount Rate