DCF Calculator

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

Asia Pacific Wire & Cable Corporation Limited (APWC)

Industrials | Electrical Equipment & Parts

Today's Price

$1.16

Today's Fair Value

$1.04 -10.34%

Margin of Safety

-11.54%

Projected Value (5Y)

$1.68 +44.83%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -7.84% | CAGR (5y): -3.18%

Diluted Shares Growth Rate

Regression: 5.17% | CAGR (5y): 8.32%

Dividend Growth Rate

Regression: 0% | CAGR (5y): -20%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.15x)

Discount Rate