$15.02
+0.0000%Etoiles Capital Group Co., Ltd. is a holding company, which operates as an integrated investor relation service provider. Its integrated investor relation services include: management of public relation, management of investor relation, tailored due diligence exercise and other value-added services such as website design enhancement and promotional video production. The company was founded on September 13, 2024 and is headquartered in Hong Kong.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $1.7M | $1.8M | $1.9M | $2.0M | $2.2M | $2.3M | $2.4M | $2.6M | $2.7M | $2.9M |
| Maintenance CapEx | -$15.9K | -$16.9K | -$17.9K | -$19.0K | -$20.1K | -$21.3K | -$22.6K | -$24.0K | -$25.4K | -$26.9K |
| Owner Earnings | $1.7M | $1.8M | $1.9M | $2.0M | $2.2M | $2.3M | $2.4M | $2.6M | $2.7M | $2.9M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $1.6M | $1.5M | $1.5M | $1.5M | $1.5M | $1.4M | $1.4M | $1.4M | $1.4M | $1.3M |
Continue your EFTY research with focused valuation guides.
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.