DCF Calculator

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

Fitness Champs Holdings Limited (FCHL)

Consumer Defensive | Education & Training Services

Today's Price

$1.01

Today's Fair Value

$4.32 +327.72%

Margin of Safety

+76.62%

Projected Value (5Y)

$6.95 +588.12%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -18.53% | CAGR (5y): -20.37%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 5.56x)

Discount Rate