DCF Calculator

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

Sumitomo Heavy Industries, Ltd. (SOHVF)

Industrials | Industrial - Machinery

Today's Price

$32.20

Today's Fair Value

$14.67 -54.44%

Margin of Safety

-119.50%

Projected Value (5Y)

$23.62 -26.65%

Dividends Paid (5Y)

$4.52

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -1.73% | CAGR (5y): -6.71%

Diluted Shares Growth Rate

Regression: -0.12% | CAGR (5y): -0.38%

Dividend Growth Rate

Regression: 4.21% | CAGR (5y): 0.69%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.33x)

Discount Rate