DCF Calculator

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

Vantage Corp (VNTG)

Industrials | Marine Shipping

Today's Price

$0.69

Today's Fair Value

$0.10 -85.51%

Margin of Safety

-590.00%

Projected Value (5Y)

$0.16 -76.81%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -16.33% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 5.19% | CAGR (5y): 5.19%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.38x)

Discount Rate