DCF Calculator

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

Hong Kong Exchanges and Clearing Limited (HKXCY)

Financial Services | Financial - Data & Stock Exchanges

Today's Price

$49.60

Today's Fair Value

$44.64 -10%

Margin of Safety

-11.11%

Projected Value (5Y)

$71.89 +44.94%

Dividends Paid (5Y)

$11.06

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

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

Diluted Shares Growth Rate

Regression: 0.61% | CAGR (5y): 0.17%

Dividend Growth Rate

Regression: 9.53% | CAGR (5y): 8.61%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 8.4x)

Discount Rate