DCF Calculator

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

Commonwealth Bank of Australia (CMWAY)

Financial Services | Banks - Diversified

Today's Price

$114.79

Today's Fair Value

$50.51 -56%

Margin of Safety

-127.26%

Projected Value (5Y)

$81.34 -29.14%

Dividends Paid (5Y)

$18.94

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -13.08% | CAGR (5y): 0.84%

Diluted Shares Growth Rate

Regression: -0.1% | CAGR (5y): -2.44%

Dividend Growth Rate

Regression: 0.93% | CAGR (5y): 5.75%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.75x)

Discount Rate