DCF Calculator

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

SWK Holdings Corporation (SWKH)

Financial Services | Asset Management

Today's Price

$15.90

Today's Fair Value

$8.97 -43.58%

Margin of Safety

-77.26%

Projected Value (5Y)

$14.44 -9.18%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.33% | CAGR (5y): -0.45%

Diluted Shares Growth Rate

Regression: -0.56% | CAGR (5y): -1.11%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.66x)

Discount Rate