GOLUB CAPITAL BDC, Inc. (GBDC)
Unknown · Unknown · $7.4B
Intrinsic Value (Consensus)
$19.12
Current Price
$28.40
Margin of Safety
-32.7%
32.7% Above Intrinsic Value
Value: $19
Price: $28
Valuation Model Estimates
Current Price: $28.40
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$22.07
Earnings Power Value
$13.79
Relative Value (P/E)
$28.40
Dividend Discount Model
$12.23
Consensus Value
$19.12
Model Assumptions
Discount Rate
10.3%
Growth Rate
4.4%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.42
- EPS (Forward)
- $1.48
- Book Value
- $15.25
- P/E Ratio
- 20.0
- Forward P/E
- 19.2
- PEG Ratio
- —
- ROE
- 9.5%
- Debt/Equity
- 123%
- Revenue Growth
- N/A
- Earnings Growth
- 4.4%
- Dividend Yield
- 2.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance