DCF Calculator

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

Sound Group Inc. (SOGP)

Technology | Software - Application

Today's Price

$11.54

Today's Fair Value

$161.30 +1297.75%

Margin of Safety

+92.85%

Projected Value (5Y)

$259.77 +2151.04%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 2.79% | CAGR (5y): 1.33%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: n/a)

Discount Rate