DCF Calculator

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

West Japan Railway Company (WJRYY)

Industrials | Railroads

Today's Price

$20.83

Today's Fair Value

$11.64 -44.12%

Margin of Safety

-78.95%

Projected Value (5Y)

$18.75 -9.99%

Dividends Paid (5Y)

$3.59

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -3.43% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.43% | CAGR (5y): 3.72%

Dividend Growth Rate

Regression: 2.27% | CAGR (5y): 8.38%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.93x)

Discount Rate