DCF Calculator

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

Banco Santander (Brasil) S.A. (BSBR)

Financial Services | Banks - Regional

Today's Price

$4.53

Today's Fair Value

$4.81 +6.18%

Margin of Safety

+5.82%

Projected Value (5Y)

$7.74 +70.86%

Dividends Paid (5Y)

$0.67

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.39% | CAGR (5y): 5.38%

Diluted Shares Growth Rate

Regression: -0.09% | CAGR (5y): 0.04%

Dividend Growth Rate

Regression: -6.38% | CAGR (5y): 2.56%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.83x)

Discount Rate