VCF
Delaware Investments Colorado Municipal Income Fund Inc
Price:  
13.82 
USD
Volume:  
11,776
United States | Finance and Insurance

VCF DCF Valuation - Growth Exit 5Y

-81.2 %
Upside

What is the DCF valuation of VCF?

The Discounted Cash Flow (DCF) valuation of Delaware Investments Colorado Municipal Income Fund Inc (VCF) is 2.60 USD. With the latest stock price at 13.81 USD, the upside of Delaware Investments Colorado Municipal Income Fund Inc based on DCF is -81.2%.

Is VCF a buy or a sell?

Based on the latest price of 13.81 USD and our DCF valuation, Delaware Investments Colorado Municipal Income Fund Inc (VCF) is a sell. Selling VCF stocks now will result in a potential gain of 81.2%.

Range Selected
WACC / Discount Rate5.5% - 8.4%6.9%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price1.8 - 5.022.60
Upside-87.0% - -63.7%-81.2%
13.81 USD
Stock Price
2.60 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

VCF DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
03-202103-202203-202303-202403-202503-2026
Revenue433444
% Growth
11%-8%2%4%3%4%
Cost of goods sold(1)(1)(1)(1)(1)(1)
% of Revenue28%28%28%28%28%28%
Selling, G&A expenses(0)(0)(0)(0)(0)(0)
% of Revenue2%2%2%2%2%2%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses544455
% of Revenue124%124%124%124%124%124%
Tax expense0(2)(2)(2)(2)(2)
Tax rate0%27%27%27%27%27%
Net profit755555
% Margin194%142%142%142%142%142%