DCF Calculator

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

Magic Empire Global Limited (MEGL)

Financial Services | Financial - Capital Markets

Today's Price

$0.33

Today's Fair Value

$7.88 +2287.88%

Margin of Safety

+95.81%

Projected Value (5Y)

$12.69 +3745.45%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 125.87% | CAGR (5y): 98.31%

Diluted Shares Growth Rate

Regression: -22.37% | CAGR (5y): -24.01%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.6x)

Discount Rate