DCF Calculator

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

Tokyo Electric Power Company Holdings, Incorporated (TKECY)

Utilities | Renewable Utilities

Today's Price

$2.90

Today's Fair Value

$0.91 -68.62%

Margin of Safety

-218.68%

Projected Value (5Y)

$1.46 -49.66%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -6.51% | CAGR (5y): 10.64%

Diluted Shares Growth Rate

Regression: 6.5% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.14x)

Discount Rate