DCF Calculator

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

Wing Yip Food Holdings Group Limited American Depositary Shares (WYHG)

Consumer Defensive | Packaged Foods

Today's Price

$4.19

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. WYHG currently has negative Free Cash Flow.

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -36.66% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.07% | CAGR (5y): -23.48%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 72.35x)

Discount Rate