DCF Calculator

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

Industrial & Commercial Bank of China Ltd. (IDCBY)

Financial Services | Banks - Diversified

Today's Price

$20.16

Today's Fair Value

$254.19 +1160.86%

Margin of Safety

+92.07%

Projected Value (5Y)

$409.37 +1930.61%

Dividends Paid (5Y)

$5.20

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.32% | CAGR (5y): 6.35%

Diluted Shares Growth Rate

Regression: 0.01% | CAGR (5y): -0.38%

Dividend Growth Rate

Regression: 0.82% | CAGR (5y): 6.61%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 8.09x)

Discount Rate