DCF Calculator

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

Bank of America Corporation (BML-PH)

Financial Services | Banks - Diversified

Today's Price

$17.63

Today's Fair Value

$23.19 +31.54%

Margin of Safety

+23.98%

Projected Value (5Y)

$37.34 +111.8%

Dividends Paid (5Y)

$8.20

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.4% | CAGR (5y): 1.72%

Diluted Shares Growth Rate

Regression: -4.25% | CAGR (5y): -3.02%

Dividend Growth Rate

Regression: 17.09% | CAGR (5y): 9.55%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.57x)

Discount Rate