DCF Calculator

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

Evolution Mining Limited (CAHPF)

Today's Price

$10.10

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 7.11% | CAGR (5y): 7.12%

Diluted Shares Growth Rate

Regression: 6.29% | CAGR (5y): 3.12%

Dividend Growth Rate

Regression: 19.29% | CAGR (5y): 26.09%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 32.89x)

Discount Rate