DCF Calculator

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

The Marygold Companies, Inc. (MGLD)

Financial Services | Asset Management

Today's Price

$0.98

Today's Fair Value

$0.47 -52.04%

Margin of Safety

-108.51%

Projected Value (5Y)

$0.75 -23.47%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 19.49% | CAGR (5y): -1.96%

Diluted Shares Growth Rate

Regression: 28.52% | CAGR (5y): 2.23%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.87x)

Discount Rate