DCF Calculator

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

Nomura Holdings, Inc. (NMR)

Financial Services | Financial - Capital Markets

Today's Price

$10.13

Today's Fair Value

$4.46 -55.97%

Margin of Safety

-127.13%

Projected Value (5Y)

$7.18 -29.12%

Dividends Paid (5Y)

$1.75

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.47% | CAGR (5y): -0.53%

Diluted Shares Growth Rate

Regression: -2.03% | CAGR (5y): -0.67%

Dividend Growth Rate

Regression: 7.6% | CAGR (5y): -0.5%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.66x)

Discount Rate