DCF Calculator

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

CITIC Limited (CTPCY)

Industrials | Conglomerates

Today's Price

$7.73

Today's Fair Value

$5.33 -31.05%

Margin of Safety

-45.03%

Projected Value (5Y)

$8.59 +11.13%

Dividends Paid (5Y)

$2.55

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 0.13% | CAGR (5y): -4.17%

Diluted Shares Growth Rate

Regression: 0.41% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 7.17% | CAGR (5y): 4.94%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.42x)

Discount Rate