DCF Calculator

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

Grande Group Limited Class A Ordinary Shares (GRAN)

Financial Services | Financial - Capital Markets

Today's Price

$1.02

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

Book Value Growth Rate

Regression: -5.19% | CAGR (5y): -12.73%

Diluted Shares Growth Rate

Regression: 30.61% | CAGR (5y): 34.5%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 39.03x)

Discount Rate