DCF Calculator

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

Sumitomo Mitsui Trust Holdings, Inc. (CMTDF)

Financial Services | Banks - Regional

Today's Price

$9.55

Today's Fair Value

$6.35 -33.51%

Margin of Safety

-50.39%

Projected Value (5Y)

$10.22 +7.02%

Dividends Paid (5Y)

$2.80

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.41% | CAGR (5y): -1.46%

Diluted Shares Growth Rate

Regression: -0.06% | CAGR (5y): -1.27%

Dividend Growth Rate

Regression: 11.76% | CAGR (5y): 48.96%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.82x)

Discount Rate