DCF Calculator

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

TDH Holdings, Inc. (PETZ)

Real Estate | Real Estate - Services

Today's Price

$1.39

Today's Fair Value

$1.29 -7.19%

Margin of Safety

-7.75%

Projected Value (5Y)

$2.08 +49.64%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 28.85% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 50.35% | CAGR (5y): 35.09%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.46x)

Discount Rate