/
DCF Valuation
Base-case fair value
$15.23
Intrinsic $20.30 · 25% MOS
Current price: $0.67
Base-case summary
Our base-case DCF for CBAK Energy Technology, Inc. (CBAT) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 91.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $37M in trailing free cash flow, this produces an intrinsic value of $20.30 per share. A 25% safety margin gives a fair value of $15.23, suggesting the stock is currently 2179% undervalued against the $0.67 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$37M
Cash & equivalents
$9M
Total debt
$51M
Shares outstanding
89M