DCF Calculator

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

Ebara Corporation (EBCOY)

Industrials | Industrial - Machinery

Today's Price

$11.80

Today's Fair Value

$12.40 +5.08%

Margin of Safety

+4.84%

Projected Value (5Y)

$19.97 +69.24%

Dividends Paid (5Y)

$3.21

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 10.99% | CAGR (5y): 16.54%

Diluted Shares Growth Rate

Regression: -1.21% | CAGR (5y): -0.73%

Dividend Growth Rate

Regression: 16.09% | CAGR (5y): 30.55%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.21x)

Discount Rate