DCF Calculator

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

CTW Cayman Class A Ordinary Shares (CTW)

Technology | Electronic Gaming & Multimedia

Today's Price

$1.80

Today's Fair Value

$0.02 -98.89%

Margin of Safety

-8900.00%

Projected Value (5Y)

$0.04 -97.78%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -61.04% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 123.61% | CAGR (5y): 123.36%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: n/a)

Discount Rate