DCF Calculator

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

Japan Post Holdings Co., Ltd. (JPPHY)

Financial Services | Banks - Regional

Today's Price

$15.05

Today's Fair Value

$7.36 -51.1%

Margin of Safety

-104.48%

Projected Value (5Y)

$11.85 -21.26%

Dividends Paid (5Y)

$1.58

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -3.1% | CAGR (5y): -6.2%

Diluted Shares Growth Rate

Regression: -3.51% | CAGR (5y): -6.43%

Dividend Growth Rate

Regression: -2.82% | CAGR (5y): -5.06%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.29x)

Discount Rate