DCF Calculator

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

Bangkok Bank Public Company Limited (BKKLY)

Financial Services | Banks - Regional

Today's Price

$28.27

Today's Fair Value

$25.56 -9.59%

Margin of Safety

-10.60%

Projected Value (5Y)

$41.16 +45.6%

Dividends Paid (5Y)

$10.27

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5% | CAGR (5y): 3.88%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 2.33% | CAGR (5y): 22.72%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.7x)

Discount Rate