DCF Calculator

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

Royalty Management Holding Corporation (RMCO)

Financial Services | Asset Management

Today's Price

$2.57

Today's Fair Value

$0.58 -77.43%

Margin of Safety

-343.10%

Projected Value (5Y)

$0.94 -63.42%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -14.24% | CAGR (5y): -32.23%

Diluted Shares Growth Rate

Regression: 2.99% | CAGR (5y): 3.15%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 300%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.69x)

Discount Rate