DCF Calculator

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

Torex Gold Resources Inc. (TORXF)

Today's Price

$51.36

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

Adjusted Free Cash Flow Growth Rate

Regression: -7.21% | CAGR (5y): -16.77%

Diluted Shares Growth Rate

Regression: 1.15% | CAGR (5y): 0.7%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 8.79x)

Discount Rate