DCF Calculator

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

Japan Exchange Group, Inc. (JPXGY)

Financial Services | Financial - Data & Stock Exchanges

Today's Price

$13.31

Today's Fair Value

$9.54 -28.32%

Margin of Safety

-39.52%

Projected Value (5Y)

$15.36 +15.4%

Dividends Paid (5Y)

$5.34

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.33% | CAGR (5y): -3.99%

Diluted Shares Growth Rate

Regression: -0.53% | CAGR (5y): -0.76%

Dividend Growth Rate

Regression: 10.68% | CAGR (5y): 19.63%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.86x)

Discount Rate