DCF Calculator

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

Eastern International Ltd. Ordinary Shares (ELOG)

Industrials | Integrated Freight & Logistics

Today's Price

$0.48

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 68.89% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 1.32% | CAGR (5y): 1.65%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.95x)

Discount Rate