DCF Calculator

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

Gilat Satellite Networks Ltd. (GILT)

Technology | Communication Equipment

Today's Price

$10.06

Today's Fair Value

$0.06 -99.4%

Margin of Safety

-16666.67%

Projected Value (5Y)

$0.09 -99.11%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -12.52% | CAGR (5y): -53.99%

Diluted Shares Growth Rate

Regression: 1.89% | CAGR (5y): 1.68%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 48.32%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 24.32x)

Discount Rate