DCF Calculator

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

U.S. Global Investors, Inc. (GROW)

Financial Services | Asset Management

Today's Price

$2.58

Today's Fair Value

$2.44 -5.43%

Margin of Safety

-5.74%

Projected Value (5Y)

$3.93 +52.33%

Dividends Paid (5Y)

$0.51

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.15% | CAGR (5y): -3.63%

Diluted Shares Growth Rate

Regression: -1.41% | CAGR (5y): -3.38%

Dividend Growth Rate

Regression: 0.06% | CAGR (5y): 10.35%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.78x)

Discount Rate