As of 2025-05-03, the Intrinsic Value of Main Street Capital Corp (MAIN) is 60.47 USD. This MAIN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.83 USD, the upside of Main Street Capital Corp is 12.30%.
The range of the Intrinsic Value is 39.04 - 108.90 USD
Based on its market price of 53.83 USD and our intrinsic valuation, Main Street Capital Corp (MAIN) is undervalued by 12.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39.04 - 108.90 | 60.47 | 12.3% |
| DCF (Growth 10y) | 56.15 - 138.82 | 81.72 | 51.8% |
| DCF (EBITDA 5y) | 37.70 - 60.90 | 49.24 | -8.5% |
| DCF (EBITDA 10y) | 55.42 - 88.23 | 71.01 | 31.9% |
| Fair Value | 143.43 - 143.43 | 143.43 | 166.44% |
| P/E | 83.90 - 126.67 | 105.54 | 96.1% |
| EV/EBITDA | 23.02 - 40.10 | 33.13 | -38.5% |
| EPV | 12.34 - 24.75 | 18.54 | -65.5% |
| DDM - Stable | 45.17 - 124.71 | 84.94 | 57.8% |
| DDM - Multi | 69.26 - 141.12 | 92.16 | 71.2% |
| Market Cap (mil) | 4,767.18 |
| Beta | 0.69 |
| Outstanding shares (mil) | 88.56 |
| Enterprise Value (mil) | 6,811.30 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.52% |
| Cost of Debt | 5.48% |
| WACC | 7.44% |