DCF Calculator

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

D-Market Elektronik Hizmetler ve Ticaret A.S. (HEPS)

Consumer Cyclical | Specialty Retail

Today's Price

$2.49

Today's Fair Value

$8.61 +245.78%

Margin of Safety

+71.08%

Projected Value (5Y)

$13.86 +456.63%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -3.26% | CAGR (5y): 80.88%

Diluted Shares Growth Rate

Regression: -0.27% | CAGR (5y): -0.58%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 43.27x)

Discount Rate