JVA
Coffee Holding Co Inc
Price:  
4.37 
USD
Volume:  
45,986
United States | Food Products

JVA DCF Valuation - Growth Exit 5Y

3.4 %
Upside

What is the DCF valuation of JVA?

The Discounted Cash Flow (DCF) valuation of Coffee Holding Co Inc (JVA) is 4.52 USD. With the latest stock price at 4.37 USD, the upside of Coffee Holding Co Inc based on DCF is 3.4%.

Is JVA a buy or a sell?

Based on the latest price of 4.37 USD and our DCF valuation, Coffee Holding Co Inc (JVA) is a buy. Buying JVA stocks now will result in a potential gain of 3.4%.

Range Selected
WACC / Discount Rate5.0% - 6.8%5.9%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price3.6 - 6.074.52
Upside-17.6% - 38.9%3.4%
4.37 USD
Stock Price
4.52 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

JVA DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
10-202410-202510-202610-202710-202810-2029
Revenue798486919699
% Growth
15%7%2%7%5%3%
Cost of goods sold(63)(67)(68)(73)(76)(79)
% of Revenue80%80%80%80%80%80%
Selling, G&A expenses(13)(14)(14)(15)(16)(17)
% of Revenue17%17%17%17%17%17%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses000000
% of Revenue0%0%0%0%0%0%
Tax expense(1)(1)(1)(1)(1)(1)
Tax rate28%24%24%24%24%24%
Net profit223333
% Margin3%3%3%3%3%3%