DCF Calculator

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

DirectBooking Technology Co., Ltd. (ZDAI)

Industrials | Trucking

Today's Price

$1.66

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. ZDAI currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 198.35% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 12.1% | CAGR (5y): 16.49%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: n/a)

Discount Rate