DCF Calculator

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

COSCO SHIPPING Holdings Co., Ltd. (CICOF)

Industrials | Marine Shipping

Today's Price

$2.24

Today's Fair Value

$2.25 +0.45%

Margin of Safety

+0.44%

Projected Value (5Y)

$3.62 +61.61%

Dividends Paid (5Y)

$1.87

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 41.38% | CAGR (5y): 17.51%

Diluted Shares Growth Rate

Regression: 2.68% | CAGR (5y): -0.54%

Dividend Growth Rate

Regression: 7.65% | CAGR (5y): 20.02%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.36x)

Discount Rate