DCF Calculator

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

J and Friends Holdings Limited Sponsored ADR Class A (JF)

Financial Services | Financial - Credit Services

Today's Price

$0.91

Today's Fair Value

$25.14 +2662.64%

Margin of Safety

+96.38%

Projected Value (5Y)

$40.49 +4349.45%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -39.32% | CAGR (5y): -3.76%

Diluted Shares Growth Rate

Regression: 30.75% | CAGR (5y): 14.37%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: n/a)

Discount Rate