DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
SO
Sunny Optical Technology (Group) Company Limited (SOTGY)
Technology | Hardware, Equipment & Parts
Today's Price
$82.47
Today's Fair Value
$15.57 -81.12%
Margin of Safety
-429.67%
Projected Value (5Y)
$25.07 -69.6%
Dividends Paid (5Y)
$7.63
DCF Inputs
Scenario
%
Regression: 12.49% | CAGR (5y): -8.35%
%
Regression: 0.03% | CAGR (5y): -0.04%
%
Regression: -3.39% | CAGR (5y): 3.14%
Capped at 30.00x (Historical 5y: 236.32x)
%