DCF Calculator

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

Anbio Biotechnology Class A Ordinary Shares (NNNN)

Healthcare | Medical - Instruments & Supplies

Today's Price

$5.68

Today's Fair Value

$0.96 -83.1%

Margin of Safety

-491.67%

Projected Value (5Y)

$1.54 -72.89%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -30.89% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -24.96% | CAGR (5y): -18.59%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 185.16x)

Discount Rate