DCF Calculator

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

Bank of America Corporation (BAC-PP)

Financial Services | Banks - Diversified

Today's Price

$14.74

Today's Fair Value

$19.47 +32.09%

Margin of Safety

+24.29%

Projected Value (5Y)

$31.35 +112.69%

Dividends Paid (5Y)

$5.79

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: 4.07% | CAGR (5y): 5.59%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.5x)

Discount Rate