DCF Calculator

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

Daiwa Securities Group Inc. (DSEEY)

Financial Services | Financial - Capital Markets

Today's Price

$10.63

Today's Fair Value

$6.32 -40.55%

Margin of Safety

-68.20%

Projected Value (5Y)

$10.18 -4.23%

Dividends Paid (5Y)

$2.27

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.87% | CAGR (5y): -1.37%

Diluted Shares Growth Rate

Regression: -2% | CAGR (5y): -1.58%

Dividend Growth Rate

Regression: 3.85% | CAGR (5y): 4.56%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.77x)

Discount Rate