DCF Calculator

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

Ramaco Resources, Inc. (METC)

Energy | Coal

Today's Price

$9.37

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. METC currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 9.65% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.28% | CAGR (5y): 3.23%

Dividend Growth Rate

Regression: 2.15% | CAGR (5y): 1.27%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.91x)

Discount Rate