DCF Calculator

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

Bank of America Corporation (BAC)

Financial Services | Banks - Diversified

Today's Price

$50.01

Today's Fair Value

$40.71 -18.6%

Margin of Safety

-22.84%

Projected Value (5Y)

$65.57 +31.11%

Dividends Paid (5Y)

$8.83

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.4% | CAGR (5y): 1.72%

Diluted Shares Growth Rate

Regression: -4.25% | CAGR (5y): -3.02%

Dividend Growth Rate

Regression: 27.55% | CAGR (5y): 9.11%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.11x)

Discount Rate