DCF Calculator

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

PhenixFIN Corporation (PFX)

Financial Services | Asset Management

Today's Price

$43.14

Today's Fair Value

$115813.92 +268360.64%

Margin of Safety

+99.96%

Projected Value (5Y)

$186519.47 +432258.53%

Dividends Paid (5Y)

$0.23

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.09% | CAGR (5y): 298.41%

Diluted Shares Growth Rate

Regression: -3.69% | CAGR (5y): -5.85%

Dividend Growth Rate

Regression: -32.72% | CAGR (5y): -12.79%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.62x)

Discount Rate