DCF Calculator

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

Seanergy Maritime Holdings Corp. (SHIP)

Industrials | Marine Shipping

Today's Price

$18.55

Today's Fair Value

$14.77 -20.38%

Margin of Safety

-25.59%

Projected Value (5Y)

$23.78 +28.19%

Dividends Paid (5Y)

$2.55

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 41.4% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 181.52% | CAGR (5y): 43.74%

Dividend Growth Rate

Regression: -3.69% | CAGR (5y): -6.22%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.09x)

Discount Rate