DCF Calculator

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

ZTO Express (Cayman) Inc. (ZTO)

Industrials | Integrated Freight & Logistics

Today's Price

$20.77

Today's Fair Value

$32.17 +54.89%

Margin of Safety

+35.44%

Projected Value (5Y)

$51.81 +149.45%

Dividends Paid (5Y)

$5.59

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 17.64% | CAGR (5y): 13.59%

Diluted Shares Growth Rate

Regression: 1.87% | CAGR (5y): 0.61%

Dividend Growth Rate

Regression: 20.03% | CAGR (5y): 22.51%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.73x)

Discount Rate