DCF Calculator

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

NaaS Technology Inc. (NAAS)

Consumer Cyclical | Specialty Retail

Today's Price

$3.10

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

Free Cash Flow Growth Rate

Regression: 35.41% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 63.48% | CAGR (5y): 143.77%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 244.56x)

Discount Rate