DCF Calculator

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

MaxsMaking Inc. Class A Ordinary Shares (MAMK)

Industrials | Manufacturing - Textiles

Today's Price

$13.16

Today's Fair Value

$0.04 -99.7%

Margin of Safety

-32800.00%

Projected Value (5Y)

$0.06 -99.54%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -64.38% | CAGR (5y): -67.9%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: n/a)

Discount Rate