Chicago Atlantic BDC, Inc. (LIEN)
Unknown · Unknown · $228M
Intrinsic Value (Consensus)
$21.42
Current Price
$9.99
Margin of Safety
+114.4%
114.4% Below Intrinsic Value
Value: $21
Price: $10
Valuation Model Estimates
Current Price: $9.99
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$20.90
Earnings Power Value
$14.17
Relative Value (P/E)
$29.20
Dividend Discount Model
Not applicable
—
Consensus Value
$21.42
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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%.
Health Score
C
57
Profitability
18/25
Strength
7/25
Valuation
22/25
Growth
10/25
Financial Health Signals
Negative free cash flow — company is burning cash
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $1.46
- EPS (Forward)
- $1.75
- Book Value
- $13.30
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 11.0%
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Unknown)
PSBDPalmer Square Capita...
$32.14+199.5%
TPVGTriplePoint Venture ...
$15.18+195.9%
NCDLNuveen Churchill Dir...
$31.22+148.4%
OBDCBlue Owl Capital Cor...
$23.76+114.2%
OTFBlue Owl Technology ...
$23.19+110.6%
Data last updated: 2026-06-16
Source: Yahoo Finance