DCF Calculator

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

CK Asset Holdings Limited (CNGKY)

Real Estate | Real Estate - Development

Today's Price

$11.80

Today's Fair Value

$10.02 -15.08%

Margin of Safety

-17.76%

Projected Value (5Y)

$16.13 +36.69%

Dividends Paid (5Y)

$2.19

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.08% | CAGR (5y): 1.94%

Diluted Shares Growth Rate

Regression: -0.93% | CAGR (5y): -1.07%

Dividend Growth Rate

Regression: -3.07% | CAGR (5y): -0.92%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.78x)

Discount Rate