DCF Calculator

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

Where Food Comes From Inc (WFCF)

Industrials | Specialty Business Services

Today's Price

$16.38

Today's Fair Value

$4.92 -69.96%

Margin of Safety

-232.93%

Projected Value (5Y)

$7.92 -51.65%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 20.11% | CAGR (5y): -6.49%

Diluted Shares Growth Rate

Regression: -1.47% | CAGR (5y): -3.65%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 30.48x)

Discount Rate