DCF Calculator

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

Huize Holding Limited (HUIZ)

Financial Services | Insurance - Brokers

Today's Price

$2.25

Today's Fair Value

$52.34 +2226.22%

Margin of Safety

+95.70%

Projected Value (5Y)

$84.29 +3646.22%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.51% | CAGR (5y): 0.58%

Diluted Shares Growth Rate

Regression: -12.02% | CAGR (5y): -26.84%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.26x)

Discount Rate