DCF Calculator

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

Saratoga Investment Corp. (SAY)

Financial Services | Asset Management

Today's Price

$25.40

Today's Fair Value

$22487.95 +88435.24%

Margin of Safety

+99.89%

Projected Value (5Y)

$36217.07 +142486.89%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 22.12% | CAGR (5y): 304.56%

Diluted Shares Growth Rate

Regression: 11.33% | CAGR (5y): 7.21%

Dividend Growth Rate

Regression: 10.57% | CAGR (5y): 11.72%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.93x)

Discount Rate