DCF Calculator

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

SBC Medical Group Holdings Incorporated (SBC)

Industrials | Consulting Services

Today's Price

$5.14

Today's Fair Value

$4.45 -13.42%

Margin of Safety

-15.51%

Projected Value (5Y)

$7.16 +39.3%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 43.71% | CAGR (5y): 49.64%

Diluted Shares Growth Rate

Regression: 78.45% | CAGR (5y): 89.68%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.4x)

Discount Rate