DCF Calculator

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

AIOS Tech Inc. (AIOS)

Technology | Information Technology Services

Today's Price

$9.32

Today's Fair Value

$0.54 -94.21%

Margin of Safety

-1625.93%

Projected Value (5Y)

$0.87 -90.67%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 65.63% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 16.4% | CAGR (5y): 20.05%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 0.7x)

Discount Rate