DCF Calculator

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

JAPAN POST BANK Co., Ltd. (JPPTY)

Financial Services | Banks - Regional

Today's Price

$18.51

Today's Fair Value

$3.04 -83.58%

Margin of Safety

-508.88%

Projected Value (5Y)

$4.89 -73.58%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -11.5% | CAGR (5y): -11.24%

Diluted Shares Growth Rate

Regression: -0.75% | CAGR (5y): -0.96%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.54x)

Discount Rate