DCF Calculator

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

Japan Airlines Co., Ltd. (JAPSY)

Industrials | Airlines, Airports & Air Services

Today's Price

$10.54

Today's Fair Value

$7.54 -28.46%

Margin of Safety

-39.79%

Projected Value (5Y)

$12.14 +15.18%

Dividends Paid (5Y)

$5.94

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -6.42% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.43% | CAGR (5y): 3%

Dividend Growth Rate

Regression: -2.8% | CAGR (5y): 53.18%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.75x)

Discount Rate