Intrinsic Value of S&P & Nasdaq Contact Us

Mizuho Financial Group, Inc. MZHOF OTC

Other OTC • Financial Services • Banks - Regional • JP • USD

SharesGrow Score
62/100
4/7 Pass
SharesGrow Intrinsic Value
N/A
Negative cash flow

The estimated intrinsic value of Mizuho Financial Group, Inc. (MZHOF) using a Book Value × Return on Equity (P/B × ROE) model is $7,099.01 (based on the recommended P/B × ROE method), compared to the current stock price of $45.25. This suggests the stock may be undervalued by 15,588.8% relative to its intrinsic value.

For banks and financial institutions, traditional DCF models are unreliable because cash flows are heavily influenced by lending and deposit activities. Instead, SharesGrow uses a Book Value × ROE model: Intrinsic Value = Book Value Per Share × (Return on Equity ÷ Cost of Equity) × Growth Adjustment. This approach values the firm based on how efficiently it generates returns on shareholders' equity relative to its cost of capital — the standard methodology used by institutional investors for bank valuation.

The valuation uses a CAPM-derived discount rate of 4.09% (CAPM-derived from beta of 0.35). For comparison, the standard 20-year DCF model produces: Operating Cash Flow (OCF): $707.75 | Free Cash Flow (FCF): $682.45 | Net Income (NI): $625.58.

DCF-20 Year
MZHOF

Intrinsic Value Calculator — Mizuho Financial Group, Inc.

USD 45.25 ▲ 7.05%
⚠ Currency conversion applied — Financials reported in JPY, converted to USD at 1 JPY = 0.0063 USD. IV and cash flow figures are shown in USD.
Book Value Per Share (BVPS)
USD
Average Return on Equity (ROE)
%
Cost of Equity / Discount Rate
%
Analyst Growth Rate (g₁)
%
Growth Adj = 1 + min(g₁, 15%) ÷ 200 = 1.0689
Formula: IV = BVPS × (ROE ÷ CoE) × Growth Adj
Undervalued Overvalued
Intrinsic value
USD —
Intrinsic Price
USD
Stock Price
USD 45.25
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message