DCF Calculator

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

Art's-Way Manufacturing Co., Inc. (ARTW)

Industrials | Agricultural - Machinery

Today's Price

$3.11

Today's Fair Value

$0.34 -89.07%

Margin of Safety

-814.71%

Projected Value (5Y)

$0.54 -82.64%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -13.58% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.59% | CAGR (5y): 2.99%

Dividend Growth Rate

Regression: -5.32% | CAGR (5y): -5.9%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 17.27x)

Discount Rate