DCF Calculator

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

Erayak Power Solution Group Inc. (RAYA)

Industrials | Electrical Equipment & Parts

Today's Price

$1.82

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. RAYA currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.12% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 349.05%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: n/a)

Discount Rate