DCF Calculator

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

Hong Kong Exchanges and Clearing Limited (HKXCF)

Financial Services | Financial - Data & Stock Exchanges

Today's Price

$47.31

Today's Fair Value

$44.07 -6.85%

Margin of Safety

-7.35%

Projected Value (5Y)

$70.98 +50.03%

Dividends Paid (5Y)

$9.96

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.86% | CAGR (5y): 3.63%

Diluted Shares Growth Rate

Regression: 0.62% | CAGR (5y): 0.18%

Dividend Growth Rate

Regression: 0.54% | CAGR (5y): 8.64%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 8.43x)

Discount Rate