DCF Calculator

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

Elong Power Holding Limited (ELPW)

Industrials | Electrical Equipment & Parts

Today's Price

$2.56

Today's Fair Value

$98.17 +3734.77%

Margin of Safety

+97.39%

Projected Value (5Y)

$158.11 +6076.17%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 34.02% | CAGR (5y): -0.13%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.47x)

Discount Rate