DCF Calculator

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

Cheer Holding, Inc. (CHR)

Communication Services | Advertising Agencies

Today's Price

$1.61

Today's Fair Value

$17.94 +1014.29%

Margin of Safety

+91.03%

Projected Value (5Y)

$28.90 +1695.03%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 6.81% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 27.24% | CAGR (5y): 55.15%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 3.98x)

Discount Rate