DCF Calculator

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

TaoWeave, Inc. (TWAV)

Financial Services | Asset Management

Today's Price

$1.38

Today's Fair Value

$0.15 -89.13%

Margin of Safety

-820.00%

Projected Value (5Y)

$0.24 -82.61%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -9.38% | CAGR (5y): -27.95%

Diluted Shares Growth Rate

Regression: 85.01% | CAGR (5y): 201.66%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.77x)

Discount Rate