DCF Calculator

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

E-Power Inc. Class A (EPOW)

Industrials | Electrical Equipment & Parts

Today's Price

$4.24

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. EPOW currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 30.11% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 4.84% | CAGR (5y): 3.03%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.53x)

Discount Rate