DCF Calculator

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

Banco de Chile (BCH)

Financial Services | Banks - Regional

Today's Price

$38.19

Today's Fair Value

$28.31 -25.87%

Margin of Safety

-34.90%

Projected Value (5Y)

$45.60 +19.4%

Dividends Paid (5Y)

$16.54

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.75% | CAGR (5y): 2.76%

Diluted Shares Growth Rate

Regression: -0.08% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 6.62% | CAGR (5y): 29.26%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.03x)

Discount Rate