DCF Calculator

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

Hang Seng Bank Limited (HSNGY)

Financial Services | Banks - Regional

Today's Price

$19.70

Today's Fair Value

$9.53 -51.62%

Margin of Safety

-106.72%

Projected Value (5Y)

$15.35 -22.08%

Dividends Paid (5Y)

$0.50

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -1.05% | CAGR (5y): 0.5%

Diluted Shares Growth Rate

Regression: -0.05% | CAGR (5y): -0.17%

Dividend Growth Rate

Regression: -4.04% | CAGR (5y): -26.09%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.3x)

Discount Rate