DCF Calculator

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

Leishen Energy Holding Co., Ltd. (LSE)

Energy | Oil & Gas Equipment & Services

Today's Price

$4.92

Today's Fair Value

$1.40 -71.54%

Margin of Safety

-251.43%

Projected Value (5Y)

$2.25 -54.27%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 9.83% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.23% | CAGR (5y): -0.29%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 59.67x)

Discount Rate