DCF Calculator

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

Maison Solutions Inc. Class A Common Stock (MSS)

Consumer Defensive | Grocery Stores

Today's Price

$1.54

Today's Fair Value

$80.47 +5125.32%

Margin of Safety

+98.09%

Projected Value (5Y)

$129.59 +8314.94%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 38.18% | CAGR (5y): 43.74%

Diluted Shares Growth Rate

Regression: -1.15% | CAGR (5y): -1.03%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 6.42x)

Discount Rate