DCF Calculator

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

Akbank T.A.S. (AKBTY)

Financial Services | Banks - Regional

Today's Price

$2.65

Today's Fair Value

$1.81 -31.7%

Margin of Safety

-46.41%

Projected Value (5Y)

$2.92 +10.19%

Dividends Paid (5Y)

$0.76

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.41% | CAGR (5y): -3.12%

Diluted Shares Growth Rate

Regression: 1.71% | CAGR (5y): 0%

Dividend Growth Rate

Regression: -5.4% | CAGR (5y): 42.47%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.98x)

Discount Rate