DCF Calculator

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

Yangzijiang Shipbuilding (Holdings) Ltd. (YSHLF)

Today's Price

$3.93

Today's Fair Value

$1.47 -62.6%

Margin of Safety

-167.35%

Projected Value (5Y)

$2.37 -39.69%

Dividends Paid (5Y)

$1.40

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 10.28% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.26% | CAGR (5y): 0.16%

Dividend Growth Rate

Regression: 8.53% | CAGR (5y): 55.37%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 5.42x)

Discount Rate