DCF Calculator

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

BYD Electronic (International) Company Limited (BYDIF)

Technology | Hardware, Equipment & Parts

Today's Price

$2.79

Today's Fair Value

$8.17 +192.83%

Margin of Safety

+65.85%

Projected Value (5Y)

$13.15 +371.33%

Dividends Paid (5Y)

$0.09

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 33.71% | CAGR (5y): 121.92%

Diluted Shares Growth Rate

Regression: -0.01% | CAGR (5y): -0.04%

Dividend Growth Rate

Regression: 5.39% | CAGR (5y): -11.93%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 14.4x)

Discount Rate