DCF Calculator

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

Bank of America Corporation (BAC-PQ)

Financial Services | Banks - Diversified

Today's Price

$15.29

Today's Fair Value

$19.37 +26.68%

Margin of Safety

+21.06%

Projected Value (5Y)

$31.20 +104.05%

Dividends Paid (5Y)

$5.13

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: -1.1% | CAGR (5y): -1.47%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.51x)

Discount Rate