DCF Calculator

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

Central Bancompany (CBC)

Financial Services | Banks - Regional

Today's Price

$35.93

Today's Fair Value

$39.42 +9.71%

Margin of Safety

+8.85%

Projected Value (5Y)

$63.49 +76.7%

Dividends Paid (5Y)

$2.93

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 17.95% | CAGR (5y): 16.42%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 27.14% | CAGR (5y): 15.78%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.71x)

Discount Rate