DCF Calculator

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

Jardine Matheson Holdings Limited (JMHLY)

Industrials | Conglomerates

Today's Price

$57.71

Today's Fair Value

$43.82 -24.07%

Margin of Safety

-31.70%

Projected Value (5Y)

$70.57 +22.28%

Dividends Paid (5Y)

$13.97

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -10.05% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -3.33% | CAGR (5y): -4.39%

Dividend Growth Rate

Regression: 5.64% | CAGR (5y): 6.89%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.53x)

Discount Rate