DCF Calculator

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

Hurco Companies, Inc. (HURC)

Industrials | Industrial - Machinery

Today's Price

$22.09

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. HURC currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -13.5% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.31% | CAGR (5y): -0.65%

Dividend Growth Rate

Regression: 10.53% | CAGR (5y): -7.4%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 19.77x)

Discount Rate