DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
TA
Takeda Pharmaceutical Company Limited (TAK)
Healthcare | Drug Manufacturers - Specialty & Generic
Today's Price
$20.91
Today's Fair Value
$5.51 -73.65%
Margin of Safety
-279.49%
Projected Value (5Y)
$8.87 -57.58%
Dividends Paid (5Y)
$2.85
DCF Inputs
Scenario
%
Regression: 12.2% | CAGR (5y): -11.93%
%
Regression: 8.77% | CAGR (5y): 0.37%
%
Regression: -3.18% | CAGR (5y): -4.75%
Capped at 30.00x (Historical 5y: 11.75x)
%