DCF Calculator

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

Idemitsu Kosan Co.,Ltd. (IDKOY)

Energy | Oil & Gas Refining & Marketing

Today's Price

$17.22

Today's Fair Value

$13.00 -24.51%

Margin of Safety

-32.46%

Projected Value (5Y)

$20.93 +21.54%

Dividends Paid (5Y)

$2.39

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 0.59% | CAGR (5y): 1.31%

Diluted Shares Growth Rate

Regression: 5.99% | CAGR (5y): -3.8%

Dividend Growth Rate

Regression: 20.71% | CAGR (5y): 3.29%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.41x)

Discount Rate