DCF Calculator

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

Zenta Group Company Limited Class A Ordinary Shares (ZTG)

Industrials | Consulting Services

Today's Price

$0.61

Today's Fair Value

$0.16 -73.77%

Margin of Safety

-281.25%

Projected Value (5Y)

$0.25 -59.02%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

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: 41.96x)

Discount Rate