DCF Calculator

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

BOK Financial Corporation (BOKF)

Financial Services | Banks - Regional

Today's Price

$130.22

Today's Fair Value

$101.49 -22.06%

Margin of Safety

-28.31%

Projected Value (5Y)

$163.45 +25.52%

Dividends Paid (5Y)

$13.65

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.74% | CAGR (5y): 1.85%

Diluted Shares Growth Rate

Regression: -0.54% | CAGR (5y): -2.7%

Dividend Growth Rate

Regression: 2.57% | CAGR (5y): 3.91%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.23x)

Discount Rate