DCF Calculator

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

Galaxy Payroll Group Limited (GLXG)

Industrials | Staffing & Employment Services

Today's Price

$0.96

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. GLXG currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -22.59% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.34% | CAGR (5y): 0.43%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: n/a)

Discount Rate