DCF Calculator

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

Capital One Financial Corporation (COF-PJ)

Financial Services | Financial - Credit Services

Today's Price

$15.72

Today's Fair Value

$23.10 +46.95%

Margin of Safety

+31.95%

Projected Value (5Y)

$37.20 +136.64%

Dividends Paid (5Y)

$6.95

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: 6.04% | CAGR (5y): 0%

Exit Price Multiple

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

Discount Rate