As of 2025-05-22, the Intrinsic Value of OFS Credit Company Inc (OCCI) is 22.15 USD. This OCCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.46 USD, the upside of OFS Credit Company Inc is 242.90%.
The range of the Intrinsic Value is 17.19 - 30.42 USD
Based on its market price of 6.46 USD and our intrinsic valuation, OFS Credit Company Inc (OCCI) is undervalued by 242.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.19 - 30.42 | 22.15 | 242.9% |
| DCF (Growth 10y) | 27.51 - 48.20 | 35.28 | 446.1% |
| DCF (EBITDA 5y) | 13.71 - 19.93 | 16.37 | 153.5% |
| DCF (EBITDA 10y) | 23.75 - 35.04 | 28.55 | 341.9% |
| Fair Value | 26.88 - 26.88 | 26.88 | 316.15% |
| P/E | 5.42 - 9.75 | 6.09 | -5.7% |
| EV/EBITDA | 4.61 - 7.68 | 5.86 | -9.4% |
| EPV | 2.80 - 5.38 | 4.09 | -36.7% |
| DDM - Stable | 7.54 - 14.07 | 10.80 | 67.2% |
| DDM - Multi | 13.65 - 19.35 | 15.98 | 147.3% |
| Market Cap (mil) | 133.72 |
| Beta | 1.35 |
| Outstanding shares (mil) | 20.70 |
| Enterprise Value (mil) | 205.32 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.93% |
| Cost of Debt | 7.77% |
| WACC | 7.93% |