DCF Calculator

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

Smith-Midland Corporation (SMID)

Basic Materials | Construction Materials

Today's Price

$24.39

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 45.22% | CAGR (5y): 0.42%

Diluted Shares Growth Rate

Regression: 0.67% | CAGR (5y): 0.45%

Dividend Growth Rate

Regression: 2.97% | CAGR (5y): 9.46%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 42.48x)

Discount Rate