DCF Calculator

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

Skillful Craftsman Education Technology Limited (EDTK)

Consumer Defensive | Education & Training Services

Today's Price

$1.02

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. EDTK currently has negative Free Cash Flow.

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 4.23% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 5.64% | CAGR (5y): 8.73%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 7.24x)

Discount Rate