WhiteHorse Finance, Inc. (WHFCL)
Unknown · Unknown · $271M
Intrinsic Value (Consensus)
$10.44
Current Price
$12.40
Margin of Safety
-15.8%
15.8% Above Intrinsic Value
Value: $10
Price: $12
Valuation Model Estimates
Current Price: $12.40
DCF (Discounted Cash Flow)
$141.15
Graham Number
$12.89
Earnings Power Value
$6.02
Relative Value (P/E)
$12.40
Dividend Discount Model
Not applicable
—
Consensus Value
$10.44
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%.
Key Financials
- EPS (TTM)
- $0.62
- EPS (Forward)
- $0.74
- Book Value
- $11.91
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 5.5%
- Debt/Equity
- 125%
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance