DCF Calculator

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

One and one Green Technologies. Inc (YDDL)

Industrials | Waste Management

Today's Price

$1.00

Today's Fair Value

$6.69 +569%

Margin of Safety

+85.05%

Projected Value (5Y)

$10.77 +977%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 22.14% | CAGR (5y): 23.37%

Diluted Shares Growth Rate

Regression: -1.17% | CAGR (5y): -1.3%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 26.73x)

Discount Rate