DCF Calculator

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

Prospect Capital Corporation (PSEC-PA)

Financial Services | Asset Management

Today's Price

$14.20

Today's Fair Value

$17.17 +20.92%

Margin of Safety

+17.30%

Projected Value (5Y)

$27.66 +94.79%

Dividends Paid (5Y)

$11.55

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.75% | CAGR (5y): 2.68%

Diluted Shares Growth Rate

Regression: 2.61% | CAGR (5y): 4.45%

Dividend Growth Rate

Regression: 20.18% | CAGR (5y): 28.49%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.96x)

Discount Rate