DCF Calculator

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

GrafTech International Ltd. (EAF)

Industrials | Electrical Equipment & Parts

Today's Price

$11.84

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. EAF currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 35.65% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -11.75% | CAGR (5y): -37.26%

Dividend Growth Rate

Regression: -42.49% | CAGR (5y): -27.47%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 41.25x)

Discount Rate