DCF Calculator

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

Bank of America Corporation (BML-PJ)

Financial Services | Banks - Diversified

Today's Price

$19.28

Today's Fair Value

$23.71 +22.98%

Margin of Safety

+18.68%

Projected Value (5Y)

$38.19 +98.08%

Dividends Paid (5Y)

$7.52

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: 12.83% | CAGR (5y): 3.94%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.6x)

Discount Rate