DCF Calculator

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

Vipshop Holdings Limited (VIPS)

Consumer Cyclical | Specialty Retail

Today's Price

$12.50

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 60.41% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -1.58% | CAGR (5y): -5.8%

Dividend Growth Rate

Regression: 20.08% | CAGR (5y): 20.08%

Exit Price Multiple

Capped at 30.00x (Historical 5y: n/a)

Discount Rate