DCF Calculator

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

Mizuho Financial Group, Inc. (MFG)

Financial Services | Banks - Regional

Today's Price

$11.09

Today's Fair Value

$2.83 -74.48%

Margin of Safety

-291.87%

Projected Value (5Y)

$4.56 -58.88%

Dividends Paid (5Y)

$0.97

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -1.86% | CAGR (5y): -3.62%

Diluted Shares Growth Rate

Regression: 0.05% | CAGR (5y): -0.42%

Dividend Growth Rate

Regression: 1.38% | CAGR (5y): 5.09%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.71x)

Discount Rate