DCF Calculator

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

Zhengye Biotechnology Holding Limited (ZYBT)

Healthcare | Drug Manufacturers - Specialty & Generic

Today's Price

$1.38

Today's Fair Value

$0.63 -54.35%

Margin of Safety

-119.05%

Projected Value (5Y)

$1.01 -26.81%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -33.9% | CAGR (5y): -41.53%

Diluted Shares Growth Rate

Regression: 0.08% | CAGR (5y): 0.1%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 9.91x)

Discount Rate