DCF Calculator

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

Datasea Intelligent Technology Ltd. (DTSS)

Technology | Software - Infrastructure

Today's Price

$0.90

Today's Fair Value

$0.29 -67.78%

Margin of Safety

-210.34%

Projected Value (5Y)

$0.47 -47.78%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 22.56% | CAGR (5y): 46.68%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 4.95x)

Discount Rate