DCF Calculator

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

UOL Group Limited (UOLGY)

Real Estate | Real Estate - Development

Today's Price

$24.62

Today's Fair Value

$21.15 -14.09%

Margin of Safety

-16.41%

Projected Value (5Y)

$34.06 +38.34%

Dividends Paid (5Y)

$4.71

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.91% | CAGR (5y): 3.97%

Diluted Shares Growth Rate

Regression: 0.57% | CAGR (5y): 0.03%

Dividend Growth Rate

Regression: 4.07% | CAGR (5y): 11.53%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.52x)

Discount Rate