DCF Calculator

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

Bank of America Corporation (BAC-PE)

Financial Services | Banks - Diversified

Today's Price

$17.82

Today's Fair Value

$22.42 +25.81%

Margin of Safety

+20.52%

Projected Value (5Y)

$36.11 +102.64%

Dividends Paid (5Y)

$5.96

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: 4.85% | CAGR (5y): 1.64%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.59x)

Discount Rate