DCF Calculator

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

New Century Logistics (BVI) Limited (NCEW)

Industrials | Integrated Freight & Logistics

Today's Price

$16.96

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. NCEW currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -65.71% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.21% | CAGR (5y): 1.75%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 96.75x)

Discount Rate