DCF Calculator

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

Costamare Bulkers Holdings Limited (CMDB)

Industrials | Marine Shipping

Today's Price

$24.16

Today's Fair Value

$1.81 -92.51%

Margin of Safety

-1234.81%

Projected Value (5Y)

$2.92 -87.91%

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: -0.01% | CAGR (5y): -0.01%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 135.4x)

Discount Rate