DCF Calculator

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

U.S. Global Investors, Inc. (GROW)

Financial Services | Asset Management

Today's Price

$3.01

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.15% | CAGR (5y): -3.63%

Diluted Shares Growth Rate

Regression: -1.41% | CAGR (5y): -3.38%

Dividend Growth Rate

Regression: -0.31% | CAGR (5y): 12.47%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.78x)

Discount Rate