Runway Growth Finance Corp. (RWAYI)
Unknown · Unknown · $672M
Intrinsic Value (Consensus)
$24.99
Current Price
$18.60
Margin of Safety
+34.4%
34.4% Below Intrinsic Value
Value: $25
Price: $19
Valuation Model Estimates
Current Price: $18.60
DCF (Discounted Cash Flow)
$55.57
Graham Number
$16.76
Earnings Power Value
$9.03
Relative Value (P/E)
$18.60
Dividend Discount Model
Not applicable
—
Consensus Value
$24.99
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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%.
Key Financials
- EPS (TTM)
- $0.93
- EPS (Forward)
- $0.95
- Book Value
- $13.42
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 7.0%
- Debt/Equity
- 90%
- Revenue Growth
- N/A
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance