The Discounted Cash Flow (DCF) valuation of TCG BDC Inc (CGBD) is 16.99 USD. With the latest stock price at 14.09 USD, the upside of TCG BDC Inc based on DCF is 20.6%.
Based on the latest price of 14.09 USD and our DCF valuation, TCG BDC Inc (CGBD) is a buy. buying CGBD stocks now will result in a potential gain of 20.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.7% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7.42 - 48.63 | 16.99 |
| Upside | -47.3% - 245.1% | 20.6% |