DCF Calculator

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

Yokohama Financial Group, Inc. (CRDIY)

Financial Services | Banks - Regional

Today's Price

$29.77

Today's Fair Value

$14.13 -52.54%

Margin of Safety

-110.69%

Projected Value (5Y)

$22.75 -23.58%

Dividends Paid (5Y)

$6.11

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.87% | CAGR (5y): -3.03%

Diluted Shares Growth Rate

Regression: -0.63% | CAGR (5y): -1.24%

Dividend Growth Rate

Regression: 18.07% | CAGR (5y): 13.13%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.99x)

Discount Rate