DCF Calculator

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

Henderson Land Development Company Limited (HLDCY)

Real Estate | Real Estate - Diversified

Today's Price

$3.66

Today's Fair Value

$2.55 -30.33%

Margin of Safety

-43.53%

Projected Value (5Y)

$4.11 +12.3%

Dividends Paid (5Y)

$0.79

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.77% | CAGR (5y): -0.35%

Diluted Shares Growth Rate

Regression: 0.1% | CAGR (5y): 0.43%

Dividend Growth Rate

Regression: 4.56% | CAGR (5y): -5.44%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.37x)

Discount Rate