DCF Calculator

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

Fanuc Corp. (FANUY)

Industrials | Industrial - Machinery

Today's Price

$16.88

Today's Fair Value

$11.60 -31.28%

Margin of Safety

-45.52%

Projected Value (5Y)

$18.68 +10.66%

Dividends Paid (5Y)

$1.64

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -5.97% | CAGR (5y): 2.84%

Diluted Shares Growth Rate

Regression: -0.14% | CAGR (5y): -0.42%

Dividend Growth Rate

Regression: 3.26% | CAGR (5y): -3.96%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.5x)

Discount Rate