DCF Calculator

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

Elmet Group Co. (ELMT)

Industrials | Aerospace & Defense

Today's Price

$23.29

Today's Fair Value

$1.94 -91.67%

Margin of Safety

-1100.52%

Projected Value (5Y)

$3.12 -86.6%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 0% | CAGR (5y): -15.05%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 1.69%

Dividend Growth Rate

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

Exit Price Multiple

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

Discount Rate