DCF Calculator

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

Castor Maritime Inc. (CTRM)

Industrials | Marine Shipping

Today's Price

$2.16

Today's Fair Value

$0.16 -92.59%

Margin of Safety

-1250.00%

Projected Value (5Y)

$0.25 -88.43%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 61.05% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 206.07% | CAGR (5y): 139.63%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 1.02x)

Discount Rate