DCF Calculator

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

Bank of China Limited (BACHY)

Financial Services | Banks - Diversified

Today's Price

$19.23

Today's Fair Value

$276.25 +1336.56%

Margin of Safety

+93.04%

Projected Value (5Y)

$444.91 +2213.62%

Dividends Paid (5Y)

$4.28

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: 1.69% | CAGR (5y): 1.83%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 8.87x)

Discount Rate