DCF Calculator

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

IHS Holding Limited (IHS)

Communication Services | Telecommunications Services

Today's Price

$8.42

Today's Fair Value

$7.04 -16.39%

Margin of Safety

-19.60%

Projected Value (5Y)

$11.34 +34.68%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 19.84% | CAGR (5y): 0.98%

Diluted Shares Growth Rate

Regression: 3.71% | CAGR (5y): 0.65%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 5.29x)

Discount Rate