DCF Calculator

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

CDT Environmental Technology Investment Holdings Limited ordinary shares (CDTG)

Industrials | Waste Management

Today's Price

$0.92

Today's Fair Value

$1.02 +10.87%

Margin of Safety

+9.80%

Projected Value (5Y)

$1.64 +78.26%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -1.47% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.28% | CAGR (5y): 1.63%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.7x)

Discount Rate