DCF Calculator

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

CEA Industries Inc. Common Stock (BNC)

Industrials | Industrial - Machinery

Today's Price

$6.57

Today's Fair Value

$2303.36 +34958.75%

Margin of Safety

+99.71%

Projected Value (5Y)

$3709.58 +56362.4%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 59.49% | CAGR (5y): 333.91%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.9x)

Discount Rate