DCF Calculator

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

Bank of America Corporation (BAC-PK)

Financial Services | Banks - Diversified

Today's Price

$20.98

Today's Fair Value

$26.91 +28.27%

Margin of Safety

+22.04%

Projected Value (5Y)

$43.34 +106.58%

Dividends Paid (5Y)

$9.09

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: 10.26% | CAGR (5y): 7.48%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.67x)

Discount Rate