DCF Calculator

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

LEIFRAS Co., Ltd. American Depositary Shares (LFS)

Consumer Defensive | Education & Training Services

Today's Price

$2.15

Today's Fair Value

$1.00 -53.49%

Margin of Safety

-115.00%

Projected Value (5Y)

$1.61 -25.12%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -12.73% | CAGR (5y): 0.82%

Diluted Shares Growth Rate

Regression: -1.52% | CAGR (5y): -1.68%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 27.52x)

Discount Rate