DCF Calculator

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

Neo-Concept International Group Holdings Limited (NCI)

Consumer Cyclical | Apparel - Manufacturers

Today's Price

$13.64

Today's Fair Value

$42.42 +211%

Margin of Safety

+67.85%

Projected Value (5Y)

$68.32 +400.88%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 20.32% | CAGR (5y): 22.86%

Diluted Shares Growth Rate

Regression: -16.91% | CAGR (5y): -22.97%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 20.86x)

Discount Rate