DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.61
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 Inputs
DCF valuation requires positive baseline cash flows. TROX
currently has negative Free Cash Flow.
Scenario
%
Regression: 31.01% | CAGR (5y): 0%
%
Regression: 3.92% | CAGR (5y): 1.81%
%
Regression: -4.24% | CAGR (5y): -9.53%
Capped at 30.00x (Historical 5y: 13.2x)
%