DCF Calculator

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

FUJIFILM Holdings Corporation (FUJIY)

Industrials | Conglomerates

Today's Price

$10.76

Today's Fair Value

$9.98 -7.25%

Margin of Safety

-7.82%

Projected Value (5Y)

$16.07 +49.35%

Dividends Paid (5Y)

$1.31

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 3.98% | CAGR (5y): 8.31%

Diluted Shares Growth Rate

Regression: -1.64% | CAGR (5y): 0.05%

Dividend Growth Rate

Regression: 8.01% | CAGR (5y): 6.58%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.21x)

Discount Rate