DCF Calculator

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

Henderson Land Development Company Limited (HLDVF)

Real Estate | Real Estate - Diversified

Today's Price

$3.63

Today's Fair Value

$2.50 -31.13%

Margin of Safety

-45.20%

Projected Value (5Y)

$4.03 +11.02%

Dividends Paid (5Y)

$0.71

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: -2.27% | CAGR (5y): -7.16%

Exit Price Multiple

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

Discount Rate