DCF Calculator

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

Banco Macro S.A. (BMA)

Financial Services | Banks - Regional

Today's Price

$58.59

Today's Fair Value

$63.97 +9.18%

Margin of Safety

+8.41%

Projected Value (5Y)

$103.02 +75.83%

Dividends Paid (5Y)

$33.51

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -6.78% | CAGR (5y): 17.52%

Diluted Shares Growth Rate

Regression: 0.51% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 11.44% | CAGR (5y): 38.48%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.82x)

Discount Rate