DCF Calculator

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

M-tron Industries, Inc. (MPTI)

Technology | Hardware, Equipment & Parts

Today's Price

$74.72

Today's Fair Value

$104.71 +40.14%

Margin of Safety

+28.64%

Projected Value (5Y)

$168.64 +125.7%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 23.01% | CAGR (5y): 15.93%

Diluted Shares Growth Rate

Regression: -6.39% | CAGR (5y): -9.75%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 36.29x)

Discount Rate