DCF Calculator

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

Multi Ways Holdings Limited (MWG)

Industrials | Rental & Leasing Services

Today's Price

$1.23

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -20.19% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -39.57% | CAGR (5y): -31.13%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.32x)

Discount Rate