DCF Calculator

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

YASKAWA Electric Corporation (YASKY)

Industrials | Electrical Equipment & Parts

Today's Price

$44.28

Today's Fair Value

$17.29 -60.95%

Margin of Safety

-156.10%

Projected Value (5Y)

$27.85 -37.1%

Dividends Paid (5Y)

$3.74

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 1.47% | CAGR (5y): 4.51%

Diluted Shares Growth Rate

Regression: -0.23% | CAGR (5y): -0.14%

Dividend Growth Rate

Regression: 10.67% | CAGR (5y): -0.5%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 47.4x)

Discount Rate