DCF Calculator

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

Sumitomo Mitsui Financial Group, Inc. (SMFG)

Financial Services | Banks - Diversified

Today's Price

$24.20

Today's Fair Value

$4.87 -79.88%

Margin of Safety

-396.92%

Projected Value (5Y)

$7.85 -67.56%

Dividends Paid (5Y)

$3.23

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.01% | CAGR (5y): -1.71%

Diluted Shares Growth Rate

Regression: 1.41% | CAGR (5y): 9.26%

Dividend Growth Rate

Regression: 5.59% | CAGR (5y): 1.76%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.48x)

Discount Rate