DCF Calculator

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

China Shenhua Energy Company Limited (CSUAY)

Energy | Coal

Today's Price

$21.79

Today's Fair Value

$8.85 -59.39%

Margin of Safety

-146.21%

Projected Value (5Y)

$14.26 -34.56%

Dividends Paid (5Y)

$2.72

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.47% | CAGR (5y): -0.42%

Diluted Shares Growth Rate

Regression: -0.01% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 7.57% | CAGR (5y): -12.53%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 21.01x)

Discount Rate