DCF Calculator

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

CK Asset Holdings Limited (CHKGF)

Real Estate | Real Estate - Development

Today's Price

$5.80

Today's Fair Value

$5.11 -11.9%

Margin of Safety

-13.50%

Projected Value (5Y)

$8.23 +41.9%

Dividends Paid (5Y)

$1.26

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.08% | CAGR (5y): 1.94%

Diluted Shares Growth Rate

Regression: -0.93% | CAGR (5y): -1.07%

Dividend Growth Rate

Regression: 8.49% | CAGR (5y): -0.92%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.39x)

Discount Rate