DCF Calculator

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

SUI Group Holdings Limited (SUIG)

Financial Services | Financial - Credit Services

Today's Price

$1.05

Today's Fair Value

$0.92 -12.38%

Margin of Safety

-14.13%

Projected Value (5Y)

$1.48 +40.95%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 137.53% | CAGR (5y): 69.99%

Diluted Shares Growth Rate

Regression: 39.55% | CAGR (5y): 52.75%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 73.21%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.94x)

Discount Rate