DCF Calculator

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

Aimei Health Technology Co., Ltd (AFJK)

Financial Services | Shell Companies

Today's Price

$12.00

Today's Fair Value

$6.54 -45.5%

Margin of Safety

-83.49%

Projected Value (5Y)

$10.54 -12.17%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -63.42% | CAGR (5y): -57.96%

Diluted Shares Growth Rate

Regression: -33.04% | CAGR (5y): -33%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.37x)

Discount Rate