DCF Calculator

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

Agricultural Bank of China Limited (ACGBY)

Financial Services | Banks - Diversified

Today's Price

$21.77

Today's Fair Value

$13.20 -39.37%

Margin of Safety

-64.92%

Projected Value (5Y)

$21.26 -2.34%

Dividends Paid (5Y)

$5.54

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.6% | CAGR (5y): 4.27%

Diluted Shares Growth Rate

Regression: 1.16% | CAGR (5y): 1.29%

Dividend Growth Rate

Regression: 1.96% | CAGR (5y): 9.86%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 9.59x)

Discount Rate