DCF Calculator

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

Capitec Bank Holdings Limited (CKHGY)

Financial Services | Banks - Regional

Today's Price

$140.62

Today's Fair Value

$148.26 +5.43%

Margin of Safety

+5.15%

Projected Value (5Y)

$238.77 +69.8%

Dividends Paid (5Y)

$20.18

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 12.23% | CAGR (5y): 11.98%

Diluted Shares Growth Rate

Regression: -0.01% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 19.12% | CAGR (5y): 21.22%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 3.69x)

Discount Rate