DCF Calculator

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

Industrial and Commercial Bank of China Limited (IDCBF)

Financial Services | Banks - Diversified

Today's Price

$1.00

Today's Fair Value

$0.36 -64%

Margin of Safety

-177.78%

Projected Value (5Y)

$0.58 -42%

Dividends Paid (5Y)

$0.27

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -13.26% | CAGR (5y): -33.66%

Diluted Shares Growth Rate

Regression: 0.06% | CAGR (5y): 0.93%

Dividend Growth Rate

Regression: 2.31% | CAGR (5y): 3.95%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.47x)

Discount Rate