DCF Calculator

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

Mitsui O.S.K. Lines, Ltd. (MSLOY)

Industrials | Marine Shipping

Today's Price

$24.20

Today's Fair Value

$36.60 +51.24%

Margin of Safety

+33.88%

Projected Value (5Y)

$58.95 +143.6%

Dividends Paid (5Y)

$7.39

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 35.7% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.61% | CAGR (5y): -0.86%

Dividend Growth Rate

Regression: 37.93% | CAGR (5y): -2.22%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.77x)

Discount Rate