DCF Calculator

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

Citigroup Capital XIII TR PFD SECS (C-PN)

Financial Services | Banks - Diversified

Today's Price

$26.28

Today's Fair Value

$35.32 +34.4%

Margin of Safety

+25.59%

Projected Value (5Y)

$56.88 +116.44%

Dividends Paid (5Y)

$18.72

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.51% | CAGR (5y): 1.11%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 14.16% | CAGR (5y): 16.18%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.27x)

Discount Rate