DCF Calculator

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

Longfor Group Holdings Limited (LNGPF)

Real Estate | Real Estate - Development

Today's Price

$0.65

Today's Fair Value

$1.17 +80%

Margin of Safety

+44.44%

Projected Value (5Y)

$1.89 +190.77%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 14.09% | CAGR (5y): 2.19%

Diluted Shares Growth Rate

Regression: 1.31% | CAGR (5y): 2.64%

Dividend Growth Rate

Regression: 5.87% | CAGR (5y): -38.07%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.29x)

Discount Rate