DCF Calculator

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

China Automotive Systems, Inc. (CAAS)

Consumer Cyclical | Auto - Parts

Today's Price

$5.08

Today's Fair Value

$3.58 -29.53%

Margin of Safety

-41.90%

Projected Value (5Y)

$5.77 +13.58%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 13% | CAGR (5y): 11.77%

Diluted Shares Growth Rate

Regression: -0.7% | CAGR (5y): -0.59%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 5.42x)

Discount Rate