DCF Calculator

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

Aimei Health Technology Co., Ltd (AFJK)

Financial Services | Shell Companies

Today's Price

$12.55

Today's Fair Value

$7.31 -41.75%

Margin of Safety

-71.68%

Projected Value (5Y)

$11.77 -6.22%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -63.42% | CAGR (5y): -57.96%

Diluted Shares Growth Rate

Regression: -33.04% | CAGR (5y): -33%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.53x)

Discount Rate