DCF Calculator

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

Uni-Fuels Holdings Limited (UFG)

Industrials | Marine Shipping

Today's Price

$0.51

Today's Fair Value

$0.02 -96.08%

Margin of Safety

-2450.00%

Projected Value (5Y)

$0.03 -94.12%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -69.83% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 1.71% | CAGR (5y): 2.66%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 239.83x)

Discount Rate