DCF Calculator

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

CK Hutchison Holdings Limited (CKHUY)

Industrials | Conglomerates

Today's Price

$8.39

Today's Fair Value

$12.62 +50.42%

Margin of Safety

+33.52%

Projected Value (5Y)

$20.32 +142.19%

Dividends Paid (5Y)

$1.43

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: -5.07% | CAGR (5y): 1.53%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.61x)

Discount Rate