DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Arxis, Inc. Class A Common Stock (ARXS)

Industrials | Aerospace & Defense

Today's Price

$50.86

Today's Fair Value

$4.92 -90.33%

Margin of Safety

-933.74%

Projected Value (5Y)

$7.93 -84.41%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 127.26x)

Discount Rate