DCF Calculator

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

Creative Global Technology Holdings Limited Ordinary Shares (CGTL)

Industrials | Industrial - Distribution

Today's Price

$3.66

Today's Fair Value

$43.29 +1082.79%

Margin of Safety

+91.55%

Projected Value (5Y)

$69.72 +1804.92%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 19.01% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.43% | CAGR (5y): 1.75%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 16.38x)

Discount Rate