DCF Calculator

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

PT Bank Rakyat Indonesia (Persero) Tbk (BKRKY)

Financial Services | Banks - Regional

Today's Price

$7.42

Today's Fair Value

$5.55 -25.2%

Margin of Safety

-33.69%

Projected Value (5Y)

$8.94 +20.49%

Dividends Paid (5Y)

$6.94

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.26% | CAGR (5y): 5.86%

Diluted Shares Growth Rate

Regression: 2.7% | CAGR (5y): 3.57%

Dividend Growth Rate

Regression: 15.52% | CAGR (5y): 13.36%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 110.88x)

Discount Rate