DCF Calculator

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

PTT Public Company Limited (PUTRY)

Today's Price

$6.73

Today's Fair Value

$1.24 -81.58%

Margin of Safety

-442.74%

Projected Value (5Y)

$1.99 -70.43%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -2.89% | CAGR (5y): 11.7%

Diluted Shares Growth Rate

Regression: -0.02% | CAGR (5y): -0.11%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 0.21x)

Discount Rate