DCF Calculator

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

Fukuoka Financial Group, Inc. (FKKFY)

Financial Services | Banks - Regional

Today's Price

$23.95

Today's Fair Value

$11.42 -52.32%

Margin of Safety

-109.72%

Projected Value (5Y)

$18.39 -23.22%

Dividends Paid (5Y)

$4.16

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.57% | CAGR (5y): -4.35%

Diluted Shares Growth Rate

Regression: 1.17% | CAGR (5y): -0.12%

Dividend Growth Rate

Regression: 9.34% | CAGR (5y): 14.14%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.38x)

Discount Rate