DCF Calculator

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

AIB Group plc (AIBRF)

Financial Services | Banks - Regional

Today's Price

$11.90

Today's Fair Value

$5.84 -50.92%

Margin of Safety

-103.77%

Projected Value (5Y)

$9.40 -21.01%

Dividends Paid (5Y)

$2.01

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: 9.92% | CAGR (5y): 50.36%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.86x)

Discount Rate