DCF Calculator

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

ING Groep N.V. (ING)

Financial Services | Banks - Diversified

Today's Price

$31.46

Today's Fair Value

$19.39 -38.37%

Margin of Safety

-62.25%

Projected Value (5Y)

$31.23 -0.73%

Dividends Paid (5Y)

$15.30

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -9.73% | CAGR (5y): -2.05%

Diluted Shares Growth Rate

Regression: -2.25% | CAGR (5y): -5.21%

Dividend Growth Rate

Regression: 14.85% | CAGR (5y): 23.17%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.93x)

Discount Rate