DCF Calculator

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

Citigroup Inc. (C)

Financial Services | Banks - Diversified

Today's Price

$124.05

Today's Fair Value

$58.40 -52.92%

Margin of Safety

-112.41%

Projected Value (5Y)

$94.06 -24.18%

Dividends Paid (5Y)

$19.19

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.46% | CAGR (5y): 0.99%

Diluted Shares Growth Rate

Regression: -4.97% | CAGR (5y): -2.36%

Dividend Growth Rate

Regression: 39.17% | CAGR (5y): -0.64%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.57x)

Discount Rate