DCF Calculator

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

Rafael Holdings, Inc. (RFL)

Real Estate | Real Estate - Services

Today's Price

$1.10

Today's Fair Value

$0.15 -86.36%

Margin of Safety

-633.33%

Projected Value (5Y)

$0.24 -78.18%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -2.84% | CAGR (5y): -12.04%

Diluted Shares Growth Rate

Regression: 11.84% | CAGR (5y): 25.46%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.51x)

Discount Rate