DCF Calculator

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

Pyxis Tankers Inc. (PXS)

Industrials | Marine Shipping

Today's Price

$6.75

Today's Fair Value

$3.49 -48.3%

Margin of Safety

-93.41%

Projected Value (5Y)

$5.62 -16.74%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 23.02% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 12.37% | CAGR (5y): 10.42%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.82x)

Discount Rate