DCF Calculator

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

DMC Global Inc. (BOOM)

Energy | Oil & Gas Equipment & Services

Today's Price

$6.16

Today's Fair Value

$0.35 -94.32%

Margin of Safety

-1660.00%

Projected Value (5Y)

$0.56 -90.91%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -23.7% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 4.44% | CAGR (5y): 6.12%

Dividend Growth Rate

Regression: -1.25% | CAGR (5y): 18.57%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.89x)

Discount Rate