DCF Calculator

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

AIB Data Centers Inc. (AIB)

Technology | Software - Services

Today's Price

$0.99

Today's Fair Value

$0.16 -83.84%

Margin of Safety

-518.75%

Projected Value (5Y)

$0.26 -73.74%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 0% | CAGR (5y): -24.51%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 19.18x)

Discount Rate