DCF Calculator

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

Factorial Energy Inc. (FACWW)

Financial Services | Financial - Conglomerates

Today's Price

$0.75

Today's Fair Value

$0.21 -72%

Margin of Safety

-257.14%

Projected Value (5Y)

$0.34 -54.67%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -74.73% | CAGR (5y): 0%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.17x)

Discount Rate