DCF Calculator

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

Contemporary Amperex Technology Co., Limited (CYATY)

Industrials | Electrical Equipment & Parts

Today's Price

$11.45

Today's Fair Value

$62.87 +449.08%

Margin of Safety

+81.79%

Projected Value (5Y)

$101.25 +784.28%

Dividends Paid (5Y)

$1.83

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 51.84% | CAGR (5y): 65.27%

Diluted Shares Growth Rate

Regression: 1.26% | CAGR (5y): 2.34%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 752.17%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.16x)

Discount Rate