DCF Calculator

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

Fangdd Network Group Ltd. (DUO)

Real Estate | Real Estate - Services

Today's Price

$0.55

Today's Fair Value

$0.65 +18.18%

Margin of Safety

+15.38%

Projected Value (5Y)

$1.04 +89.09%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -18.56% | CAGR (5y): -16.7%

Diluted Shares Growth Rate

Regression: 61.02% | CAGR (5y): 79.09%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.36x)

Discount Rate