As of 2025-08-09, the Intrinsic Value of Main Street Capital Corp (MAIN) is 50.83 USD. This MAIN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.63 USD, the upside of Main Street Capital Corp is -22.50%.
The range of the Intrinsic Value is 28.91 - 111.50 USD
Based on its market price of 65.63 USD and our intrinsic valuation, Main Street Capital Corp (MAIN) is overvalued by 22.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.91 - 111.50 | 50.83 | -22.5% |
| DCF (Growth 10y) | 40.57 - 133.36 | 65.39 | -0.4% |
| DCF (EBITDA 5y) | 26.22 - 42.46 | 33.92 | -48.3% |
| DCF (EBITDA 10y) | 37.83 - 60.71 | 48.34 | -26.3% |
| Fair Value | 145.18 - 145.18 | 145.18 | 121.21% |
| P/E | 70.85 - 119.48 | 98.41 | 49.9% |
| EV/EBITDA | 25.29 - 46.45 | 37.15 | -43.4% |
| EPV | 10.70 - 23.00 | 16.85 | -74.3% |
| DDM - Stable | 54.24 - 169.28 | 111.76 | 70.3% |
| DDM - Multi | 62.55 - 141.41 | 85.63 | 30.5% |
| Market Cap (mil) | 5,843.04 |
| Beta | 0.65 |
| Outstanding shares (mil) | 89.03 |
| Enterprise Value (mil) | 7,987.04 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.29% |
| Cost of Debt | 5.94% |
| WACC | 7.53% |