DCF Calculator

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

East Japan Railway Company (EJPRY)

Today's Price

$10.94

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -22.69% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0.02%

Dividend Growth Rate

Regression: -1.6% | CAGR (5y): 7.21%

Exit Price Multiple

Capped at 30.00x (Historical 5y: n/a)

Discount Rate