DCF Calculator

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

Ally Financial Inc. (ALLY)

Financial Services | Financial - Credit Services

Today's Price

$38.17

Today's Fair Value

$32.69 -14.36%

Margin of Safety

-16.76%

Projected Value (5Y)

$52.65 +37.94%

Dividends Paid (5Y)

$8.04

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.58% | CAGR (5y): -2.84%

Diluted Shares Growth Rate

Regression: -5.12% | CAGR (5y): -3.58%

Dividend Growth Rate

Regression: 18.42% | CAGR (5y): 6.4%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.81x)

Discount Rate