DCF Calculator

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

Cadiz Inc. (CDZIP)

Utilities | Regulated Water

Today's Price

$19.55

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. CDZIP currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 17.66% | CAGR (5y): 18.84%

Dividend Growth Rate

Regression: 20.29% | CAGR (5y): 28.65%

Exit Price Multiple

Capped at 18.00x (Historical 5y: n/a)

Discount Rate