DCF Calculator

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

Mitsubishi Heavy Industries, Ltd. (MHVYF)

Industrials | Industrial - Machinery

Today's Price

$21.75

Today's Fair Value

$5.56 -74.44%

Margin of Safety

-291.19%

Projected Value (5Y)

$8.95 -58.85%

Dividends Paid (5Y)

$0.93

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -4.99% | CAGR (5y): 16.71%

Diluted Shares Growth Rate

Regression: 28.54% | CAGR (5y): 58.45%

Dividend Growth Rate

Regression: 3.85% | CAGR (5y): 8.12%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 19.01x)

Discount Rate