DCF Calculator

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

The Hong Kong and China Gas Company Limited (HOKCY)

Utilities | Regulated Gas

Today's Price

$0.82

Today's Fair Value

$0.37 -54.88%

Margin of Safety

-121.62%

Projected Value (5Y)

$0.60 -26.83%

Dividends Paid (5Y)

$0.20

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.71% | CAGR (5y): -0.75%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 1.87% | CAGR (5y): -1.69%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 16.1x)

Discount Rate