DCF Calculator

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

Phoenix Asia Holdings Limited Ordinary Shares (PHOE)

Industrials | Engineering & Construction

Today's Price

$19.61

Today's Fair Value

$0.25 -98.73%

Margin of Safety

-7744.00%

Projected Value (5Y)

$0.40 -97.96%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 85.58% | CAGR (5y): 0%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 253.03x)

Discount Rate