DCF Calculator

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

One and one Green Technologies. Inc (YDDL)

Industrials | Waste Management

Today's Price

$1.50

Today's Fair Value

$9.41 +527.33%

Margin of Safety

+84.06%

Projected Value (5Y)

$15.16 +910.67%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 13.19% | CAGR (5y): 13.17%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 37.22x)

Discount Rate