DCF Calculator

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

Jianzhi Education Technology Group Company Limited (JZ)

Consumer Defensive | Education & Training Services

Today's Price

$0.54

Today's Fair Value

$381.82 +70607.41%

Margin of Safety

+99.86%

Projected Value (5Y)

$614.92 +113774.07%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 82.3% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 139.38% | CAGR (5y): 159.73%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: n/a)

Discount Rate