DCF Calculator

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

Yankuang Energy Group Company Limited (YZCAY)

Energy | Coal

Today's Price

$13.39

Today's Fair Value

$10.81 -19.27%

Margin of Safety

-23.87%

Projected Value (5Y)

$17.41 +30.02%

Dividends Paid (5Y)

$5.42

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 33.49% | CAGR (5y): 5.31%

Diluted Shares Growth Rate

Regression: 1.03% | CAGR (5y): 5.07%

Dividend Growth Rate

Regression: 31.52% | CAGR (5y): -0.99%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 27.56x)

Discount Rate