DCF Calculator

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

JOYY, Inc. Sponsored ADR Class A (JOYY)

Communication Services | Internet Content & Information

Today's Price

$79.54

Today's Fair Value

$51.47 -35.29%

Margin of Safety

-54.54%

Projected Value (5Y)

$82.89 +4.21%

Dividends Paid (5Y)

$38.42

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -7.72% | CAGR (5y): -13.19%

Diluted Shares Growth Rate

Regression: 0.22% | CAGR (5y): -7.81%

Dividend Growth Rate

Regression: 22.71% | CAGR (5y): 18.72%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 53.54x)

Discount Rate