DCF Calculator

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

Coda Octopus Group, Inc. (CODA)

Industrials | Aerospace & Defense

Today's Price

$11.38

Today's Fair Value

$6.20 -45.52%

Margin of Safety

-83.55%

Projected Value (5Y)

$9.99 -12.21%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 1.89% | CAGR (5y): 10.09%

Diluted Shares Growth Rate

Regression: 4.25% | CAGR (5y): -0.07%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 22.29x)

Discount Rate