DCF Calculator

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

Origin Investment Corp I Ordinary Shares (ORIQ)

Financial Services | Shell Companies

Today's Price

$10.43

Today's Fair Value

$0.16 -98.47%

Margin of Safety

-6418.75%

Projected Value (5Y)

$0.25 -97.6%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 830.15% | CAGR (5y): 579.99%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -55.7%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.94x)

Discount Rate