DCF Calculator

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

East Japan Railway Company (EJPRY)

Industrials | Railroads

Today's Price

$12.60

Today's Fair Value

$6.09 -51.67%

Margin of Safety

-106.90%

Projected Value (5Y)

$9.80 -22.22%

Dividends Paid (5Y)

$1.27

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -7.15% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -0.01%

Dividend Growth Rate

Regression: -1.1% | CAGR (5y): 9.26%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.93x)

Discount Rate