DCF Calculator

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

Nomura Holdings, Inc. (NMR)

Financial Services | Financial - Capital Markets

Today's Price

$9.61

Today's Fair Value

$4.95 -48.49%

Margin of Safety

-94.14%

Projected Value (5Y)

$7.98 -16.96%

Dividends Paid (5Y)

$1.98

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.42% | CAGR (5y): -0.19%

Diluted Shares Growth Rate

Regression: -2.03% | CAGR (5y): -0.67%

Dividend Growth Rate

Regression: 8.71% | CAGR (5y): 9.07%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.69x)

Discount Rate