DCF Calculator

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

J.W. Mays, Inc. (MAYS)

Real Estate | Real Estate - Development

Today's Price

$45.60

Today's Fair Value

$25.45 -44.19%

Margin of Safety

-79.17%

Projected Value (5Y)

$40.98 -10.13%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.99% | CAGR (5y): -1.03%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.61x)

Discount Rate