DCF Calculator

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

Nippon Yusen Kabushiki Kaisha (NPNYY)

Industrials | Marine Shipping

Today's Price

$9.57

Today's Fair Value

$7.37 -22.99%

Margin of Safety

-29.85%

Projected Value (5Y)

$11.87 +24.03%

Dividends Paid (5Y)

$1.91

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 17.02% | CAGR (5y): 6.41%

Diluted Shares Growth Rate

Regression: -1.23% | CAGR (5y): -3.7%

Dividend Growth Rate

Regression: 26.22% | CAGR (5y): 3.58%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.13x)

Discount Rate