DCF Calculator

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

WF International Limited Ordinary Shares (WXM)

Industrials | Industrial - Distribution

Today's Price

$1.60

Today's Fair Value

$0.75 -53.13%

Margin of Safety

-113.33%

Projected Value (5Y)

$1.20 -25%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 55.67% | CAGR (5y): 0%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 409.32x)

Discount Rate