DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
WV
Willamette Valley Vineyards, Inc. (WVVI)
Consumer Defensive | Beverages - Wineries & Distilleries
Today's Price
$1.87
Today's Fair Value
$1.54 -17.65%
Margin of Safety
-21.43%
Projected Value (5Y)
$2.48 +32.62%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -0.03% | CAGR (5y): 0.02%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.34x)
%