DCF Calculator

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

Dai Nippon Printing Co., Ltd. (DNPLY)

Industrials | Specialty Business Services

Today's Price

$9.01

Today's Fair Value

$10.03 +11.32%

Margin of Safety

+10.17%

Projected Value (5Y)

$16.15 +79.25%

Dividends Paid (5Y)

$0.62

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.1% | CAGR (5y): 7.52%

Diluted Shares Growth Rate

Regression: -3.27% | CAGR (5y): -4.68%

Dividend Growth Rate

Regression: -2.48% | CAGR (5y): -1.84%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.08x)

Discount Rate