DCF Calculator

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

MMTec, Inc. (MTC)

Financial Services | Financial - Capital Markets

Today's Price

$5.22

Today's Fair Value

$0.34 -93.49%

Margin of Safety

-1435.29%

Projected Value (5Y)

$0.55 -89.46%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 59.33% | CAGR (5y): -2.86%

Diluted Shares Growth Rate

Regression: 29.04% | CAGR (5y): 92.2%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.79x)

Discount Rate