DCF Calculator

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

Tianci International, Inc. (CIIT)

Industrials | Integrated Freight & Logistics

Today's Price

$2.52

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. CIIT currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 29.4% | CAGR (5y): 24.77%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 252.89x)

Discount Rate