DCF Calculator

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

Bank of China Limited (BACHF)

Financial Services | Banks - Diversified

Today's Price

$0.75

Today's Fair Value

$0.54 -28%

Margin of Safety

-38.89%

Projected Value (5Y)

$0.87 +16%

Dividends Paid (5Y)

$0.15

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.93% | CAGR (5y): 4.95%

Diluted Shares Growth Rate

Regression: 0.56% | CAGR (5y): -1.42%

Dividend Growth Rate

Regression: 1.32% | CAGR (5y): -0.41%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.36x)

Discount Rate