DCF Calculator

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

Kandi Technologies Group, Inc. (KNDI)

Consumer Cyclical | Auto - Manufacturers

Today's Price

$0.53

Today's Fair Value

$21.84 +4020.75%

Margin of Safety

+97.57%

Projected Value (5Y)

$35.17 +6535.85%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 44.55% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 7.54% | CAGR (5y): 8.36%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 8.29x)

Discount Rate