DCF Calculator

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

Meihua International Medical Technologies Co., Ltd. (MHUA)

Healthcare | Medical - Instruments & Supplies

Today's Price

$7.61

Today's Fair Value

$36.13 +374.77%

Margin of Safety

+78.94%

Projected Value (5Y)

$58.19 +664.65%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 30% | CAGR (5y): 109.71%

Diluted Shares Growth Rate

Regression: 3.24% | CAGR (5y): 2.54%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 1.99x)

Discount Rate