MSC Income Fund, Inc.
Bear Case (25th pct.)
98.6% vs price
Base Case (Median)
115.5% vs price
Bull Case (75th pct.)
157.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $21.03 | 69.3% | High (40%) |
| PE Comparable | $25.87 | 108.3% | Medium (25%) |
| Growth Trajectory DCF | $45.14 | 263.4% | Medium (20%) |
| Graham Number | $27.66 | 122.7% | High (80%) |
Based on 4 out of 8 methods, MSIF appears undervalued at the current price of $12.42. The base case fair value of $26.76 implies 115.5% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.