DCF Calculator

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

Grande Group Limited Class A Ordinary Shares (GRAN)

Financial Services | Financial - Capital Markets

Today's Price

$1.14

Today's Fair Value

$0.10 -91.23%

Margin of Safety

-1040.00%

Projected Value (5Y)

$0.16 -85.96%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -5.19% | CAGR (5y): -12.73%

Diluted Shares Growth Rate

Regression: 30.61% | CAGR (5y): 34.5%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 36.67x)

Discount Rate