DCF Calculator

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

China Construction Bank Corporation (CICHY)

Financial Services | Banks - Diversified

Today's Price

$26.52

Today's Fair Value

$263.07 +891.97%

Margin of Safety

+89.92%

Projected Value (5Y)

$423.67 +1497.55%

Dividends Paid (5Y)

$5.91

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: 2.45% | CAGR (5y): 1.89%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 8.56x)

Discount Rate