DCF Calculator

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

Electrovaya Inc. (ELVA)

Industrials | Electrical Equipment & Parts

Today's Price

$6.72

Today's Fair Value

$2.53 -62.35%

Margin of Safety

-165.61%

Projected Value (5Y)

$4.08 -39.29%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 114.6% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 10.16% | CAGR (5y): 11.57%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 58.47x)

Discount Rate