DCF Calculator

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

Intercorp Financial Services Inc. (IFS)

Financial Services | Banks - Regional

Today's Price

$47.31

Today's Fair Value

$44.48 -5.98%

Margin of Safety

-6.36%

Projected Value (5Y)

$71.63 +51.41%

Dividends Paid (5Y)

$11.05

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.41% | CAGR (5y): 9.38%

Diluted Shares Growth Rate

Regression: 0.61% | CAGR (5y): -0.66%

Dividend Growth Rate

Regression: -1.37% | CAGR (5y): 18.51%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.19x)

Discount Rate