DCF Calculator

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

RenX Enterprises Corp. (RENX)

Real Estate | Real Estate - Development

Today's Price

$1.03

Today's Fair Value

$1.79 +73.79%

Margin of Safety

+42.46%

Projected Value (5Y)

$2.88 +179.61%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.7% | CAGR (5y): 42.61%

Diluted Shares Growth Rate

Regression: 36.92% | CAGR (5y): 46.03%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.7x)

Discount Rate