DCF Calculator

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

Massimo Group Common Stock (MAMO)

Consumer Cyclical | Auto - Recreational Vehicles

Today's Price

$0.95

Today's Fair Value

$4.04 +325.26%

Margin of Safety

+76.49%

Projected Value (5Y)

$6.51 +585.26%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 285.22% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.22% | CAGR (5y): 0.21%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 23.46x)

Discount Rate