DCF Calculator

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

AIB Group plc (AIBGY)

Financial Services | Banks - Regional

Today's Price

$24.13

Today's Fair Value

$11.72 -51.43%

Margin of Safety

-105.89%

Projected Value (5Y)

$18.88 -21.76%

Dividends Paid (5Y)

$3.84

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.98% | CAGR (5y): 0.15%

Diluted Shares Growth Rate

Regression: -1.92% | CAGR (5y): -4.09%

Dividend Growth Rate

Regression: 15.68% | CAGR (5y): 47.38%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.75x)

Discount Rate