DCF Calculator

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

Grupo Financiero Banorte, S.A.B. de C.V. (GBOOF)

Financial Services | Banks - Regional

Today's Price

$10.82

Today's Fair Value

$12.29 +13.59%

Margin of Safety

+11.96%

Projected Value (5Y)

$19.79 +82.9%

Dividends Paid (5Y)

$8.65

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.06% | CAGR (5y): 4.51%

Diluted Shares Growth Rate

Regression: 0.41% | CAGR (5y): 0.38%

Dividend Growth Rate

Regression: 24.9% | CAGR (5y): 44.53%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.85x)

Discount Rate