DCF Calculator

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

China Construction Bank Corporation (CICHF)

Financial Services | Banks - Diversified

Today's Price

$1.37

Today's Fair Value

$1.05 -23.36%

Margin of Safety

-30.48%

Projected Value (5Y)

$1.69 +23.36%

Dividends Paid (5Y)

$0.32

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.82% | CAGR (5y): 7.23%

Diluted Shares Growth Rate

Regression: 0.07% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 2.59% | CAGR (5y): 3.58%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.42x)

Discount Rate