DCF Calculator

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

New Concept Energy, Inc. (GBR)

Real Estate | Real Estate - Services

Today's Price

$0.70

Today's Fair Value

$0.46 -34.29%

Margin of Safety

-52.17%

Projected Value (5Y)

$0.74 +5.71%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.3% | CAGR (5y): -0.19%

Diluted Shares Growth Rate

Regression: 11.02% | CAGR (5y): 0%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.28x)

Discount Rate