DCF Calculator

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

Horizon Quantum Holdings Ltd. Warrant (HQWWW)

Financial Services | Financial - Conglomerates

Today's Price

$6.49

Today's Fair Value

$0.24 -96.3%

Margin of Safety

-2604.17%

Projected Value (5Y)

$0.39 -93.99%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -99.88% | 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: 98.43x)

Discount Rate