NASDAQ: CDZI - Cadiz Inc.

Yield per half year: +16.74%
Sector: Utilities

Current price: 2.51 $
Average price: 3.09 $

Price based on EPS: 3.23 $ +28.73%
Discount price Net Income: 2.96 $ +17.73%
10/10

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 3.23 $
Current price = 2.51 $ (difference = +28.73%)


Data

Discounted Cash Flow (Based on EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -10.97 $
Current price = 2.51 $ (difference = -537.08%)


Data

Discounted Cash Flow (Based on FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -21.6 $
Current price = 2.51 $ (difference = -960.62%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription