DCF Calculator

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

WiMi Hologram Cloud Inc. (WIMI)

Technology | Software - Application

Today's Price

$0.97

Today's Fair Value

$3.81 +292.78%

Margin of Safety

+74.54%

Projected Value (5Y)

$6.14 +532.99%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 2.62% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -6.36% | CAGR (5y): -21.39%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 1.14x)

Discount Rate