DCF Calculator

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

Avalon Holdings Corporation (AWX)

Industrials | Waste Management

Today's Price

$2.66

Today's Fair Value

$8.56 +221.8%

Margin of Safety

+68.93%

Projected Value (5Y)

$13.78 +418.05%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 71.77% | CAGR (5y): 74.77%

Diluted Shares Growth Rate

Regression: 0.32% | CAGR (5y): 0.12%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.87x)

Discount Rate