DCF Calculator

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

Linkhome Holdings Inc. (LHAI)

Real Estate | Real Estate - Services

Today's Price

$1.13

Today's Fair Value

$2.69 +138.05%

Margin of Safety

+57.99%

Projected Value (5Y)

$4.34 +284.07%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 127.03% | CAGR (5y): 96.28%

Diluted Shares Growth Rate

Regression: -2.57% | CAGR (5y): -1.67%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.8x)

Discount Rate