DCF Calculator

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

The Marygold Companies, Inc. (MGLD)

Financial Services | Asset Management

Today's Price

$1.97

Today's Fair Value

$0.37 -81.22%

Margin of Safety

-432.43%

Projected Value (5Y)

$0.59 -70.05%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 19.26% | CAGR (5y): -5.33%

Diluted Shares Growth Rate

Regression: 28.52% | CAGR (5y): 2.23%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.89x)

Discount Rate