DCF Calculator

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

Shengfeng Development Limited (SFWL)

Industrials | Integrated Freight & Logistics

Today's Price

$3.86

Today's Fair Value

$37.36 +867.88%

Margin of Safety

+89.67%

Projected Value (5Y)

$60.17 +1458.81%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 32.51% | CAGR (5y): 22.15%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0.02%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.99x)

Discount Rate