As of 2025-05-20, the Intrinsic Value of Capital Southwest Corp (CSWC) is 30.32 USD. This CSWC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.55 USD, the upside of Capital Southwest Corp is 40.70%.
The range of the Intrinsic Value is 20.42 - 47.80 USD
Based on its market price of 21.55 USD and our intrinsic valuation, Capital Southwest Corp (CSWC) is undervalued by 40.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.42 - 47.80 | 30.32 | 40.7% |
| DCF (Growth 10y) | 30.72 - 65.22 | 43.23 | 100.6% |
| DCF (EBITDA 5y) | 29.92 - 37.44 | 33.47 | 55.3% |
| DCF (EBITDA 10y) | 39.35 - 54.45 | 46.30 | 114.8% |
| Fair Value | 32.85 - 32.85 | 32.85 | 52.42% |
| P/E | 11.22 - 16.95 | 14.08 | -34.7% |
| EV/EBITDA | 19.67 - 23.61 | 21.36 | -0.9% |
| EPV | (0.86) - 7.08 | 3.11 | -85.6% |
| DDM - Stable | 8.69 - 19.59 | 14.14 | -34.4% |
| DDM - Multi | 26.15 - 41.80 | 31.86 | 47.9% |
| Market Cap (mil) | 1,090.00 |
| Beta | 0.57 |
| Outstanding shares (mil) | 50.58 |
| Enterprise Value (mil) | 1,974.18 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.81% |
| Cost of Debt | 5.93% |
| WACC | 7.57% |