Daxor Corporation (DXR) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Daxor Corporation (US:DXR), currently being evaluated. In 2025, Daxor Corporation generated $503,424 in revenue and -$604,420 in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Daxor Corporation is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: N/A
- Recent Revenue (2025): $503,424
- Free Cash Flow (2025): -$604,420
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.