DCF Calculator

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

China Pacific Insurance (Group) Co., Ltd. Class H (CHPXF)

Financial Services | Insurance - Diversified

Today's Price

$3.26

Today's Fair Value

$6.00 +84.05%

Margin of Safety

+45.67%

Projected Value (5Y)

$9.66 +196.32%

Dividends Paid (5Y)

$3.70

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.43% | CAGR (5y): 9.01%

Diluted Shares Growth Rate

Regression: 0.82% | CAGR (5y): 0.56%

Dividend Growth Rate

Regression: 9.65% | CAGR (5y): 20.6%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.68x)

Discount Rate