DCF Calculator

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

Rafael Holdings, Inc. (RFL)

Real Estate | Real Estate - Services

Today's Price

$2.00

Today's Fair Value

$0.19 -90.5%

Margin of Safety

-952.63%

Projected Value (5Y)

$0.31 -84.5%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -2.46% | CAGR (5y): -10.56%

Diluted Shares Growth Rate

Regression: 9.33% | CAGR (5y): 13.28%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.52x)

Discount Rate