DCF Calculator

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

Merlin, Inc. (MRLN)

Industrials | Aerospace & Defense

Today's Price

$0.97

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. MRLN currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: -8.66% | CAGR (5y): -24.21%

Exit Price Multiple

Capped at 18.00x (Historical 5y: n/a)

Discount Rate