DCF Calculator

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

Autohome Inc. (ATHM)

Communication Services | Internet Content & Information

Today's Price

$21.35

Today's Fair Value

$9.04 -57.66%

Margin of Safety

-136.17%

Projected Value (5Y)

$14.56 -31.8%

Dividends Paid (5Y)

$3.16

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -5.7% | CAGR (5y): -28.55%

Diluted Shares Growth Rate

Regression: 0.5% | CAGR (5y): -0.32%

Dividend Growth Rate

Regression: 2.02% | CAGR (5y): -5.38%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 9.38x)

Discount Rate