DCF Calculator

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

Mitsubishi UFJ Financial Group, Inc. (MUFG)

Financial Services | Banks - Diversified

Today's Price

$21.56

Today's Fair Value

$9.54 -55.75%

Margin of Safety

-126.00%

Projected Value (5Y)

$15.37 -28.71%

Dividends Paid (5Y)

$3.77

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.37% | CAGR (5y): -2.15%

Diluted Shares Growth Rate

Regression: -1.86% | CAGR (5y): -2.38%

Dividend Growth Rate

Regression: 8.08% | CAGR (5y): 20.6%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.86x)

Discount Rate