DCF Calculator

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

Marubeni Corporation (MARUY)

Today's Price

$32.24

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: 10.94% | CAGR (5y): 6.72%

Diluted Shares Growth Rate

Regression: -0.34% | CAGR (5y): -0.85%

Dividend Growth Rate

Regression: 9.05% | CAGR (5y): 17.35%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 1.2x)

Discount Rate