image
ORIX Corporation IX
Financial Services - Financial - Credit Services - NYSE - JP
Watchlist
$ 18.5
-1.75 %
$ 4.2 B
Market Cap
7.91
P/E
FREE CASH FLOW TO FIRM (OWNERS EARNINGS)
DCF Model Base Case Scenario
Cash Flow For Owners Growth Estimate the growth of (owners) cash flows per year for the next 10 years.
%
Maintenance CAPEX Estimate the percentage of CAPEX that is needed for maintenance.
%
Required Rate Of Return The required rate of return is a personal target return, before considering a margin of safety.
%
Terminal Growth Rate Terminal Value reflects the expected growth of cash flows after the 10th year and into perpetuity.
%

Owners Calculation

Millions
Current Year Forecasted Year 1 Forecasted Year 2 Forecasted Year 3 Forecasted Year 4 Forecasted Year 5 Forecasted Year 6 Forecasted Year 7 Forecasted Year 8 Forecasted Year 9 Terminal
Operating Cash Flow 1 243 402.0
CAPEX (1 200 874.0)
Maintenance CAPEX (840 611.8)
Cash Flow For Owners 402 790.2 424 116.7 446 572.5 470 217.2 495 113.8 521 328.6 548 931.4 577 995.7 608 598.8 640 822.3 12 657 415.9
Cash and Cash Equivalents The current cash and cash equivalents of the company.
M
Total Debt The current total debt of the company.
M
Fair Value The calculated fair value of the company.
$
Valuation The valuation against current price.
%