DCF Calculator

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

Capital One Financial Corporation (COF-PK)

Financial Services | Financial - Credit Services

Today's Price

$15.41

Today's Fair Value

$23.63 +53.34%

Margin of Safety

+34.79%

Projected Value (5Y)

$38.06 +146.98%

Dividends Paid (5Y)

$10.13

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: 41.65% | CAGR (5y): 41.65%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.12x)

Discount Rate