DCF Calculator

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

Bank Hapoalim B.M. (BKHYY)

Financial Services | Banks - Regional

Today's Price

$110.06

Today's Fair Value

$48.46 -55.97%

Margin of Safety

-127.12%

Projected Value (5Y)

$78.05 -29.08%

Dividends Paid (5Y)

$42.97

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -9.96% | CAGR (5y): -33.45%

Diluted Shares Growth Rate

Regression: -0.04% | CAGR (5y): -0.24%

Dividend Growth Rate

Regression: 21.17% | CAGR (5y): 47.19%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.56x)

Discount Rate