DCF Calculator

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

Danske Bank A/S (DNKEY)

Financial Services | Banks - Regional

Today's Price

$26.71

Today's Fair Value

$22.03 -17.52%

Margin of Safety

-21.24%

Projected Value (5Y)

$35.48 +32.83%

Dividends Paid (5Y)

$19.39

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.71% | CAGR (5y): -1.09%

Diluted Shares Growth Rate

Regression: -1.43% | CAGR (5y): -0.63%

Dividend Growth Rate

Regression: 10.66% | CAGR (5y): 69.24%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.49x)

Discount Rate