DCF Calculator

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

Capital One Financial Corporation (COF-PL)

Financial Services | Financial - Credit Services

Today's Price

$14.57

Today's Fair Value

$22.84 +56.76%

Margin of Safety

+36.21%

Projected Value (5Y)

$36.79 +152.51%

Dividends Paid (5Y)

$8.87

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: 17.86% | CAGR (5y): 25.12%

Exit Price Multiple

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

Discount Rate