DCF Calculator

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

51Talk Online Education Group (COE)

Consumer Defensive | Education & Training Services

Today's Price

$11.41

Today's Fair Value

$4.94 -56.7%

Margin of Safety

-130.97%

Projected Value (5Y)

$7.96 -30.24%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -3.27% | CAGR (5y): -38.19%

Diluted Shares Growth Rate

Regression: 2.07% | CAGR (5y): 0.78%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 0.21x)

Discount Rate