DCF Calculator

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

17 Education & Technology Group Inc. (YQ)

Consumer Defensive | Education & Training Services

Today's Price

$3.62

Today's Fair Value

$0.77 -78.73%

Margin of Safety

-370.13%

Projected Value (5Y)

$1.24 -65.75%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 20.69% | CAGR (5y): 0.93%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 6.15x)

Discount Rate