The Discounted Cash Flow (DCF) valuation of TCG BDC Inc (CGBD) is 13.26 USD. With the latest stock price at 13.66 USD, the upside of TCG BDC Inc based on DCF is -2.9%.
Based on the latest price of 13.66 USD and our DCF valuation, TCG BDC Inc (CGBD) is a sell. selling CGBD stocks now will result in a potential gain of 2.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 9.9% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4.40 - 46.64 | 13.26 |
| Upside | -67.8% - 241.4% | -2.9% |