DCF Calculator

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

HDFC Bank Limited (HDB)

Financial Services | Banks - Regional

Today's Price

$22.18

Today's Fair Value

$29.72 +33.99%

Margin of Safety

+25.37%

Projected Value (5Y)

$47.87 +115.83%

Dividends Paid (5Y)

$7.25

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.23% | CAGR (5y): 16.04%

Diluted Shares Growth Rate

Regression: 4.04% | CAGR (5y): 6.9%

Dividend Growth Rate

Regression: 5.83% | CAGR (5y): 44.66%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.91x)

Discount Rate