DCF Calculator

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

Hauchen AI Parking Management Technology Holding Co., Ltd. (HCAI)

Industrials | Industrial - Machinery

Today's Price

$2.60

Today's Fair Value

$21.36 +721.54%

Margin of Safety

+87.83%

Projected Value (5Y)

$34.40 +1223.08%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -40.45% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -1.59% | CAGR (5y): -0.07%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 20.86x)

Discount Rate