DCF Calculator

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

Microvast Holdings, Inc. (MVST)

Industrials | Electrical Equipment & Parts

Today's Price

$0.65

Today's Fair Value

$0.73 +12.31%

Margin of Safety

+10.96%

Projected Value (5Y)

$1.17 +80%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 70.32% | CAGR (5y): 1.56%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 61.3x)

Discount Rate