DCF Calculator

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

China Pharma Holdings, Inc. (CPHI)

Healthcare | Drug Manufacturers - Specialty & Generic

Today's Price

$0.61

Today's Fair Value

$0.01 -98.36%

Margin of Safety

-6000.00%

Projected Value (5Y)

$0.02 -96.72%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -40.21% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 7.27% | CAGR (5y): -1.44%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 68.94x)

Discount Rate