DCF Calculator

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

China Overseas Land & Investment Limited (CAOVY)

Real Estate | Real Estate - Development

Today's Price

$8.04

Today's Fair Value

$8.72 +8.46%

Margin of Safety

+7.80%

Projected Value (5Y)

$14.05 +74.75%

Dividends Paid (5Y)

$1.29

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.22% | CAGR (5y): -0.21%

Diluted Shares Growth Rate

Regression: 1.04% | CAGR (5y): -0.12%

Dividend Growth Rate

Regression: 1.95% | CAGR (5y): -16.4%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.79x)

Discount Rate