DCF Calculator

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

Solowin Holdings Ordinary Share (AXG)

Financial Services | Financial - Capital Markets

Today's Price

$1.79

Today's Fair Value

$0.15 -91.62%

Margin of Safety

-1093.33%

Projected Value (5Y)

$0.24 -86.59%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 77.06% | CAGR (5y): 16.94%

Diluted Shares Growth Rate

Regression: 18.5% | CAGR (5y): 35.24%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 9.17x)

Discount Rate