DCF Calculator

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

ORIX Corporation (IX)

Financial Services | Financial - Credit Services

Today's Price

$39.65

Today's Fair Value

$21.40 -46.03%

Margin of Safety

-85.28%

Projected Value (5Y)

$34.47 -13.06%

Dividends Paid (5Y)

$6.25

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.44% | CAGR (5y): 1.22%

Diluted Shares Growth Rate

Regression: -1.53% | CAGR (5y): -1.99%

Dividend Growth Rate

Regression: 13.16% | CAGR (5y): 6.34%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.88x)

Discount Rate