DCF Calculator

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

WORK Medical Technology Group Ltd. Class A (WOK)

Healthcare | Medical - Specialties

Today's Price

$1.90

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -15.74% | CAGR (5y): -12.62%

Diluted Shares Growth Rate

Regression: -16.1% | CAGR (5y): -21.92%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 3.27x)

Discount Rate