DCF Calculator

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

Euro Tech Holdings Company Limited (CLWT)

Industrials | Industrial - Pollution & Treatment Controls

Today's Price

$1.34

Today's Fair Value

$0.10 -92.54%

Margin of Safety

-1240.00%

Projected Value (5Y)

$0.16 -88.06%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -30.67% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.18% | CAGR (5y): -0.34%

Dividend Growth Rate

Regression: -20.34% | CAGR (5y): -33.94%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 25.73x)

Discount Rate