DCF Calculator

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

China Longyuan Power Group Corporation Limited (CLPXY)

Utilities | Renewable Utilities

Today's Price

$6.49

Today's Fair Value

$1.73 -73.34%

Margin of Safety

-275.14%

Projected Value (5Y)

$2.79 -57.01%

Dividends Paid (5Y)

$0.40

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: 4.42% | CAGR (5y): -12.85%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 66.61x)

Discount Rate