DCF Calculator

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

Bank of the Philippine Islands (BPHLF)

Financial Services | Banks - Regional

Today's Price

$2.00

Today's Fair Value

$1.13 -43.5%

Margin of Safety

-76.99%

Projected Value (5Y)

$1.82 -9%

Dividends Paid (5Y)

$0.64

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 34.14% | CAGR (5y): -51.29%

Diluted Shares Growth Rate

Regression: 1.71% | CAGR (5y): 1.45%

Dividend Growth Rate

Regression: 18.92% | CAGR (5y): 22.96%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.33x)

Discount Rate