DCF Calculator

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

Bankinter, S.A. (BKNIY)

Financial Services | Banks - Regional

Today's Price

$16.15

Today's Fair Value

$13.31 -17.59%

Margin of Safety

-21.34%

Projected Value (5Y)

$21.44 +32.76%

Dividends Paid (5Y)

$7.68

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.68% | CAGR (5y): 6.92%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 16.14% | CAGR (5y): 32.61%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.19x)

Discount Rate