DCF Calculator

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

Bank of America Corporation (BAC-PS)

Financial Services | Banks - Diversified

Today's Price

$16.87

Today's Fair Value

$21.99 +30.35%

Margin of Safety

+23.28%

Projected Value (5Y)

$35.41 +109.9%

Dividends Paid (5Y)

$6.78

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: 4.91% | CAGR (5y): 5.88%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.56x)

Discount Rate