DCF Calculator

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

Asia Pacific Wire & Cable Corporation Limited (APWC)

Industrials | Electrical Equipment & Parts

Today's Price

$1.39

Today's Fair Value

$1.05 -24.46%

Margin of Safety

-32.38%

Projected Value (5Y)

$1.69 +21.58%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -7.84% | CAGR (5y): -3.18%

Diluted Shares Growth Rate

Regression: 5.17% | CAGR (5y): 8.32%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.2x)

Discount Rate