DCF Calculator

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

Canadian Solar Inc. (CSIQ)

Energy | Solar

Today's Price

$9.27

Today's Fair Value

$1.18 -87.27%

Margin of Safety

-685.59%

Projected Value (5Y)

$1.90 -79.5%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -4.51% | CAGR (5y): -27.82%

Diluted Shares Growth Rate

Regression: 1.82% | CAGR (5y): 1.57%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.36x)

Discount Rate