DCF Calculator

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

Kawasaki Heavy Industries, Ltd. (KWHIY)

Industrials | Conglomerates

Today's Price

$5.28

Today's Fair Value

$3.33 -36.93%

Margin of Safety

-58.56%

Projected Value (5Y)

$5.36 +1.52%

Dividends Paid (5Y)

$0.35

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -1.09% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.02% | CAGR (5y): 0.01%

Dividend Growth Rate

Regression: -1.07% | CAGR (5y): 28.8%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.01x)

Discount Rate