DCF Calculator

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

Electro-Sensors, Inc. (ELSE)

Technology | Hardware, Equipment & Parts

Today's Price

$7.74

Today's Fair Value

$4.48 -42.12%

Margin of Safety

-72.77%

Projected Value (5Y)

$7.22 -6.72%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 16.61% | CAGR (5y): 6.91%

Diluted Shares Growth Rate

Regression: 0.18% | CAGR (5y): 0.38%

Dividend Growth Rate

Regression: 0% | CAGR (5y): -25%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 54.6x)

Discount Rate