DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

AAC Technologies Holdings Inc. (AACAY)

Technology | Hardware, Equipment & Parts

Today's Price

$4.66

Today's Fair Value

$4.73 +1.5%

Margin of Safety

+1.48%

Projected Value (5Y)

$7.62 +63.52%

Dividends Paid (5Y)

$0.16

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 15% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.56% | CAGR (5y): -0.9%

Dividend Growth Rate

Regression: -10.95% | CAGR (5y): -5.11%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 8.95x)

Discount Rate