DCF Calculator

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

AMTD IDEA Group (AMTD)

Financial Services | Investment - Banking & Investment Services

Today's Price

$19.64

Today's Fair Value

$2657637.54 +13531659.37%

Margin of Safety

+100.00%

Projected Value (5Y)

$4280151.83 +21792933.76%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.31% | CAGR (5y): 6.29%

Diluted Shares Growth Rate

Regression: 9.89% | CAGR (5y): 17.07%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 313.33%

Exit Price Multiple

Capped at 13.67x (Historical 5y: n/a)

Discount Rate