DCF Calculator

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

China Longyuan Power Group Corporation Limited (CLPXF)

Utilities | Renewable Utilities

Today's Price

$0.71

Today's Fair Value

$0.58 -18.31%

Margin of Safety

-22.41%

Projected Value (5Y)

$0.94 +32.39%

Dividends Paid (5Y)

$0.05

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.82% | CAGR (5y): -1.33%

Diluted Shares Growth Rate

Regression: 0.34% | CAGR (5y): -0.45%

Dividend Growth Rate

Regression: 6.62% | CAGR (5y): -11.48%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.77x)

Discount Rate