RFIL
RF Industries Ltd
Price:
7.3
USD
Volume:
243,386
United States | Electronic Equipment, Instruments & Components
RFIL DCF Valuation - Growth Exit 5Y
0.5 %
Upside
What is the DCF valuation of RFIL?
The Discounted Cash Flow (DCF) valuation of RF Industries Ltd (RFIL) is 7.33 USD. With the latest stock price at 7.30 USD, the upside of RF Industries Ltd based on DCF is 0.5%.
Is RFIL a buy or a sell?
Based on the latest price of 7.30 USD and our DCF valuation, RF Industries Ltd (RFIL) is a buy. Buying RFIL stocks now will result in a potential gain of 0.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.6% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4.26 - 20.38 | 7.33 |
| Upside | -41.7% - 179.1% | 0.5% |
7.30 USD
Stock Price
7.33 USD
Fair Price
| (USD in millions) | Projections | |||||
| 10-2024 | 10-2025 | 10-2026 | 10-2027 | 10-2028 | 10-2029 | |
| Revenue | 65 | 76 | 84 | 92 | 93 | 96 |
| % Growth | 10% | 18% | 11% | 8% | 2% | 3% |
| Cost of goods sold | (46) | (51) | (54) | (56) | (54) | (53) |
| % of Revenue | 71% | 67% | 64% | 61% | 58% | 55% |
| Selling, G&A expenses | (19) | (22) | (25) | (27) | (27) | (28) |
| % of Revenue | 29% | 29% | 29% | 29% | 29% | 29% |
| Research & Development | (3) | (3) | (4) | (4) | (4) | (4) |
| % of Revenue | 4% | 4% | 4% | 4% | 4% | 4% |
| Net interest & other expenses | (1) | (1) | (1) | (1) | (1) | (1) |
| % of Revenue | 2% | 2% | 2% | 2% | 2% | 2% |
| Tax expense | (3) | 0 | (0) | (1) | (2) | (3) |
| Tax rate | 74% | 28% | 28% | 28% | 28% | 28% |
| Net profit | (7) | (1) | 1 | 3 | 5 | 7 |
| % Margin | -10% | -2% | 1% | 3% | 5% | 7% |