DCF Calculator

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

Sumitomo Mitsui Trust Holdings, Inc. (SUTNY)

Financial Services | Banks - Regional

Today's Price

$5.13

Today's Fair Value

$3.34 -34.89%

Margin of Safety

-53.59%

Projected Value (5Y)

$5.38 +4.87%

Dividends Paid (5Y)

$1.57

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.41% | CAGR (5y): -1.46%

Diluted Shares Growth Rate

Regression: -0.06% | CAGR (5y): -1.27%

Dividend Growth Rate

Regression: 10.23% | CAGR (5y): 20.55%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.42x)

Discount Rate