DCF Calculator

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

Capital One Financial Corporation (COF-PI)

Financial Services | Financial - Credit Services

Today's Price

$16.33

Today's Fair Value

$22.69 +38.95%

Margin of Safety

+28.03%

Projected Value (5Y)

$36.55 +123.82%

Dividends Paid (5Y)

$6.30

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.12% | CAGR (5y): 11.52%

Diluted Shares Growth Rate

Regression: -2.15% | CAGR (5y): 3.36%

Dividend Growth Rate

Regression: 0.31% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.13x)

Discount Rate