DCF Calculator

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

Crédit Agricole S.A. (CRARY)

Financial Services | Banks - Regional

Today's Price

$8.73

Today's Fair Value

$6.21 -28.87%

Margin of Safety

-40.58%

Projected Value (5Y)

$10.00 +14.55%

Dividends Paid (5Y)

$1.58

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -5.94% | CAGR (5y): 4.27%

Diluted Shares Growth Rate

Regression: 0.98% | CAGR (5y): 0.97%

Dividend Growth Rate

Regression: 6.99% | CAGR (5y): -7.9%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.56x)

Discount Rate