DCF Calculator

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

Fuji Electric Co., Ltd. (FELTY)

Industrials | Electrical Equipment & Parts

Today's Price

$16.45

Today's Fair Value

$20.58 +25.11%

Margin of Safety

+20.07%

Projected Value (5Y)

$33.15 +101.52%

Dividends Paid (5Y)

$2.97

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.29% | CAGR (5y): 14.65%

Diluted Shares Growth Rate

Regression: 0.13% | CAGR (5y): 0.63%

Dividend Growth Rate

Regression: -7.67% | CAGR (5y): 20.33%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.73x)

Discount Rate