DCF Calculator

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

PCCW Limited (PCWLF)

Communication Services | Telecommunications Services

Today's Price

$0.61

Today's Fair Value

$0.23 -62.3%

Margin of Safety

-165.22%

Projected Value (5Y)

$0.37 -39.34%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 6.89% | CAGR (5y): 6.79%

Diluted Shares Growth Rate

Regression: 0.08% | CAGR (5y): 0.05%

Dividend Growth Rate

Regression: 4.89% | CAGR (5y): 19.16%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 6.04x)

Discount Rate