DCF Calculator

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

Power Assets Holdings Limited (HGKGY)

Utilities | Independent Power Producers

Today's Price

$7.83

Today's Fair Value

$1.26 -83.91%

Margin of Safety

-521.43%

Projected Value (5Y)

$2.03 -74.07%

Dividends Paid (5Y)

$1.81

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.5% | CAGR (5y): -16.68%

Diluted Shares Growth Rate

Regression: -0.02% | CAGR (5y): -0.03%

Dividend Growth Rate

Regression: -0.71% | CAGR (5y): 0.96%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 81.11x)

Discount Rate