DCF Calculator

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

Commercial International Bank (Egypt) S.A.E (CIBEY)

Financial Services | Banks - Regional

Today's Price

$2.12

Today's Fair Value

$2.07 -2.36%

Margin of Safety

-2.42%

Projected Value (5Y)

$3.34 +57.55%

Dividends Paid (5Y)

$0.75

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.35% | CAGR (5y): 3.73%

Diluted Shares Growth Rate

Regression: 1.01% | CAGR (5y): 2.93%

Dividend Growth Rate

Regression: 3.92% | CAGR (5y): 22.28%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.58x)

Discount Rate