DCF Calculator

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

DNB Bank ASA (DNBBF)

Financial Services | Banks - Regional

Today's Price

$35.40

Today's Fair Value

$19.53 -44.83%

Margin of Safety

-81.26%

Projected Value (5Y)

$31.46 -11.13%

Dividends Paid (5Y)

$6.66

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.47% | CAGR (5y): -1.31%

Diluted Shares Growth Rate

Regression: -0.98% | CAGR (5y): -1.05%

Dividend Growth Rate

Regression: 8.01% | CAGR (5y): -35.58%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.24x)

Discount Rate