DCF Calculator

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

CK Hutchison Holdings Limited (CKHUF)

Industrials | Conglomerates

Today's Price

$8.92

Today's Fair Value

$12.72 +42.6%

Margin of Safety

+29.87%

Projected Value (5Y)

$20.49 +129.71%

Dividends Paid (5Y)

$1.97

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 12.54% | CAGR (5y): 23.59%

Diluted Shares Growth Rate

Regression: 0.74% | CAGR (5y): -0.14%

Dividend Growth Rate

Regression: -3.26% | CAGR (5y): 3.92%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.56x)

Discount Rate