DCF Calculator

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

Furukawa Electric Co., Ltd. (FUWAY)

Industrials | Electrical Equipment & Parts

Today's Price

$8.52

Today's Fair Value

$7.94 -6.81%

Margin of Safety

-7.30%

Projected Value (5Y)

$12.79 +50.12%

Dividends Paid (5Y)

$0.40

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -3.08% | CAGR (5y): 39.75%

Diluted Shares Growth Rate

Regression: -0.02% | CAGR (5y): -0.03%

Dividend Growth Rate

Regression: 7.86% | CAGR (5y): 17.29%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.22x)

Discount Rate