DCF Calculator

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

Runway Growth Finance Corp. - 7 (RWAYL)

Financial Services | Financial - Credit Services

Today's Price

$25.31

Today's Fair Value

$23.76 -6.12%

Margin of Safety

-6.52%

Projected Value (5Y)

$38.27 +51.21%

Dividends Paid (5Y)

$16.42

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 28.21% | CAGR (5y): 1.02%

Diluted Shares Growth Rate

Regression: 74.05% | CAGR (5y): -2.37%

Dividend Growth Rate

Regression: 62.35% | CAGR (5y): 80.53%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.86x)

Discount Rate