DCF Calculator

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

ORIX Corporation (IX)

Financial Services | Financial - Credit Services

Today's Price

$35.84

Today's Fair Value

$22.13 -38.25%

Margin of Safety

-61.95%

Projected Value (5Y)

$35.64 -0.56%

Dividends Paid (5Y)

$7.10

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.44% | CAGR (5y): 1.22%

Diluted Shares Growth Rate

Regression: -1.53% | CAGR (5y): -1.99%

Dividend Growth Rate

Regression: 10.7% | CAGR (5y): 20.32%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.89x)

Discount Rate