DCF Calculator

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

Lead Real Estate Co., Ltd American Depositary Shares (LRE)

Real Estate | Real Estate - Development

Today's Price

$1.14

Today's Fair Value

$2.26 +98.25%

Margin of Safety

+49.56%

Projected Value (5Y)

$3.64 +219.3%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 19.28% | CAGR (5y): 15.69%

Diluted Shares Growth Rate

Regression: -1.04% | CAGR (5y): -1.21%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 171.87%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.74x)

Discount Rate