OncoCyte Corporation (OCX) Simple Excess Return Model - Discounting Cash Flows
OncoCyte Corporation
OCX (AMEX)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Simple Excess Return Model

Used to estimate the value of companies that have reached maturity and earn stable excess returns with little to no high growth chance. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

See our GitHub Documentation

Interactive Assumptions

Results

Estimated Value 17.16 USD
Book value of equity invested 0.398 USD
Next year's estimated book value -0.979 USD
Present value of future excess returns 16.76 USD
Excess Return per share 0.716 USD
Cost of Equity (the discount rate) 8.51%
Average historical Return on Equity -67.76%
Average historical Payout Ratio
Payout Ratio used 106.3%
Risk Free Rate of the 10 Year U.S. Treasury Note 4.24%

Historical and Forecasted Data

In USD

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 3.35 -0.939 -0.939 -0.979 -1.02 -1.06 -1.11
Ending Book Value -0.939 0.398 -0.979 -1.02 -1.06 -1.11 -1.16
EPS -4.66 -3.53 0.636 0.663 0.691 0.721 0.751
Return on Equity -237% 474.2% -67.76% -67.76% -67.76% -67.76% -67.76%
Dividend per Share
0.676 0.705 0.735 0.766 0.798
Retained Earnings
-0.04 -0.042 -0.043 -0.045 -0.047
Equity Cost per Share 0.285 -0.08 -0.08 -0.083 -0.087 -0.091 -0.094
Cost of Equity 8.51% 8.51% 8.51% 8.51% 8.51% 8.51% 8.51%
Excess Return -4.94 -3.45 0.716 0.747 0.778 0.811 0.846

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income -35.59 -58.2 -60.66 -27.78 -73.44 -64.1 -29.93 -22.33 -15.75 -19.38 -11.17 -8.73
Total Equity 19.59 10.22 -12.27 25.59 34.29 65.22 33.48 30.84 3.42 4.4 9.86 10.42
Return on Equity -67.76% 474.2% -237% -81.01% -112.6% -191.4% -97.06% -652.3% -357.8% -196.5% -107.2% 813.3%
Dividends Paid to Common Shareholders
Payout Ratio
Shares Outstanding 6.18 25.69 13.07 7.65 5.54 4.45 3.27 2.56 1.89 1.51 1.33 1.05
EPS -8.67 -3.53 -4.66 -3.75 -13.26 -14.42 -9.14 -8.71 -8.32 -12.83 -8.42 -8.32
Dividend per Share
Book Value 6.18 0.398 -0.939 3.35 6.19 14.67 10.23 12.02 1.81 2.92 7.43 9.92
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us