DCF Calculator

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

Harmonic Drive Systems Inc. (HSYDF)

Industrials | Industrial - Machinery

Today's Price

$32.10

Today's Fair Value

$2.37 -92.62%

Margin of Safety

-1254.43%

Projected Value (5Y)

$3.81 -88.13%

Dividends Paid (5Y)

$0.57

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -33.29% | CAGR (5y): 15.86%

Diluted Shares Growth Rate

Regression: 0.34% | CAGR (5y): -0.33%

Dividend Growth Rate

Regression: -4.54% | CAGR (5y): -6.32%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 140.84x)

Discount Rate