DCF Calculator

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

Megan Holdings Limited Ordinary Shares (MGN)

Industrials | Engineering & Construction

Today's Price

$4.12

Today's Fair Value

$0.36 -91.26%

Margin of Safety

-1044.44%

Projected Value (5Y)

$0.58 -85.92%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -37.57% | CAGR (5y): -41.08%

Diluted Shares Growth Rate

Regression: 55% | CAGR (5y): 74.5%

Dividend Growth Rate

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

Exit Price Multiple

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

Discount Rate