DCF Calculator

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

Mitsubishi Electric Corp. Unsponsored ADR (MIELY)

Industrials | Electrical Equipment & Parts

Today's Price

$56.33

Today's Fair Value

$58.29 +3.48%

Margin of Safety

+3.36%

Projected Value (5Y)

$93.87 +66.64%

Dividends Paid (5Y)

$4.22

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -0.86% | CAGR (5y): 9.84%

Diluted Shares Growth Rate

Regression: -0.37% | CAGR (5y): -0.94%

Dividend Growth Rate

Regression: 7.45% | CAGR (5y): 1.08%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 30.77x)

Discount Rate