DCF Calculator

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

Resona Holdings, Inc. (RSNHF)

Financial Services | Banks - Regional

Today's Price

$13.86

Today's Fair Value

$7.76 -44.01%

Margin of Safety

-78.61%

Projected Value (5Y)

$12.49 -9.88%

Dividends Paid (5Y)

$0.96

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.85% | CAGR (5y): -3.82%

Diluted Shares Growth Rate

Regression: 0.01% | CAGR (5y): -0.42%

Dividend Growth Rate

Regression: 1.13% | CAGR (5y): 0.08%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.17x)

Discount Rate