DCF Calculator

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

Canadian Imperial Bank of Commerce (CM)

Financial Services | Banks - Diversified

Today's Price

$116.51

Today's Fair Value

$93.51 -19.74%

Margin of Safety

-24.60%

Projected Value (5Y)

$150.60 +29.26%

Dividends Paid (5Y)

$17.31

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.5% | CAGR (5y): 6.29%

Diluted Shares Growth Rate

Regression: 1.73% | CAGR (5y): 1.07%

Dividend Growth Rate

Regression: 4.41% | CAGR (5y): 5.72%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.32x)

Discount Rate