Fair value (DCF) calculator

Discount future cash flows per share back to today. The answer is only as good as your assumptions; change them and see how much it moves.

Free cash flow or EPS per share (RM)Growth, years 1–5 (%)Growth, years 6–10 (%)Terminal growth (%)Discount rate (%)Current price (RM)

Fair value per share

RM8.69

Margin of safety: 31.0%

Terminal value share of total51%

Fair value by discount rate and growth
Discount rate (%) ↓ / Growth, years 1–5 (%) →	4%	6%	8%	10%	12%
8%	9.91	10.81	11.77	12.81	13.92
9%	8.45	9.20	10.01	10.88	11.81
10%	7.36	8.00	8.69	9.44	10.23
11%	6.51	7.07	7.67	8.32	9.01
12%	5.83	6.33	6.86	7.43	8.03