DCF Calculator

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

Central Japan Railway Company (CJPRY)

Industrials | Railroads

Today's Price

$13.66

Today's Fair Value

$9.30 -31.92%

Margin of Safety

-46.88%

Projected Value (5Y)

$14.98 +9.66%

Dividends Paid (5Y)

$0.42

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -7.85% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -7.51% | CAGR (5y): -13.21%

Dividend Growth Rate

Regression: -1.35% | CAGR (5y): -4.98%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.69x)

Discount Rate