DCF Calculator

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

Coffee Holding Co., Inc. (JVA)

Consumer Defensive | Packaged Foods

Today's Price

$4.12

Today's Fair Value

$15.96 +287.38%

Margin of Safety

+74.19%

Projected Value (5Y)

$25.71 +524.03%

Dividends Paid (5Y)

$0.40

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 24.96% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.66% | CAGR (5y): 0.47%

Dividend Growth Rate

Regression: -2.56% | CAGR (5y): 3.39%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 6.29x)

Discount Rate