/
DCF Valuation
Base-case fair value
$3.41
Intrinsic $4.54 · 25% MOS
Current price: $16.86
Base-case summary
Our base-case DCF for R F Industries Ltd (RFIL) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 56.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1M in trailing free cash flow, this produces an intrinsic value of $4.54 per share. A 25% safety margin gives a fair value of $3.41, suggesting the stock is currently 80% overvalued against the $16.86 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$1M
Cash & equivalents
$3M
Total debt
$18M
Shares outstanding
11M