DCF Calculator

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

Kansai Electric Power Company, Incorporated Unsponsored ADR (KAEPY)

Utilities | Regulated Electric

Today's Price

$8.15

Today's Fair Value

$4.42 -45.77%

Margin of Safety

-84.39%

Projected Value (5Y)

$7.12 -12.64%

Dividends Paid (5Y)

$1.53

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.32% | CAGR (5y): 16.02%

Diluted Shares Growth Rate

Regression: 1.09% | CAGR (5y): 4.52%

Dividend Growth Rate

Regression: 2.56% | CAGR (5y): 4.62%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.96x)

Discount Rate