What is R F Industries Ltd worth?
With the base-case assumptions below, a discounted cash flow model on R F Industries Ltd's reported free cash flow gives $12.53 per share. The share price was $8.28 on September 25, 2026, 34% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 8.5% | 10.0% | $7.91 | -4% |
| Base | 13.5% | 9.0% | $12.53 | +51% |
| Bull | 18.5% | 8.0% | $21.74 | +163% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $16.09 | $17.19 | $18.54 | $20.22 | $22.39 |
| 8.0% | $13.42 | $14.13 | $14.98 | $16.00 | $17.24 |
| 9.0% | $11.48 | $11.97 | $12.53 | $13.19 | $13.97 |
| 10.0% | $10.00 | $10.35 | $10.75 | $11.20 | $11.72 |
| 11.0% | $8.85 | $9.10 | $9.39 | $9.71 | $10.07 |
Where the presets come from
Base: years 1 to 5 grow at R F Industries Ltd's revenue growth rate over the last 5 fiscal years (13.4% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions