DCF Calculator

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

The Bank of East Asia, Limited (BKEAY)

Financial Services | Banks - Regional

Today's Price

$2.29

Today's Fair Value

$1.24 -45.85%

Margin of Safety

-84.68%

Projected Value (5Y)

$2.00 -12.66%

Dividends Paid (5Y)

$0.45

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.82% | CAGR (5y): 1.15%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -1.94%

Dividend Growth Rate

Regression: -4.22% | CAGR (5y): 3.49%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.28x)

Discount Rate