DCF Calculator

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

Zhejiang Expressway Co., Ltd. (ZHEXF)

Industrials | Industrial - Infrastructure Operations

Today's Price

$0.73

Today's Fair Value

$0.63 -13.7%

Margin of Safety

-15.87%

Projected Value (5Y)

$1.01 +38.36%

Dividends Paid (5Y)

$0.29

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.14% | CAGR (5y): 7.62%

Diluted Shares Growth Rate

Regression: 2.93% | CAGR (5y): 6.31%

Dividend Growth Rate

Regression: -3.61% | CAGR (5y): 2.13%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.48x)

Discount Rate