DCF Calculator

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

The Bank of Nova Scotia (BNS)

Financial Services | Banks - Diversified

Today's Price

$94.39

Today's Fair Value

$69.60 -26.26%

Margin of Safety

-35.62%

Projected Value (5Y)

$112.09 +18.75%

Dividends Paid (5Y)

$16.95

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.11% | CAGR (5y): 2.26%

Diluted Shares Growth Rate

Regression: -0.03% | CAGR (5y): 0.03%

Dividend Growth Rate

Regression: 2.75% | CAGR (5y): 2.18%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.1x)

Discount Rate