DCF Calculator

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

Itaú Unibanco Holding S.A. (ITUB)

Financial Services | Banks

Today's Price

$7.13

Today's Fair Value

$6.23 -12.62%

Margin of Safety

-14.45%

Projected Value (5Y)

$10.04 +40.81%

Dividends Paid (5Y)

$3.69

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.8% | CAGR (5y): 7.34%

Diluted Shares Growth Rate

Regression: 1.2% | CAGR (5y): 2.68%

Dividend Growth Rate

Regression: 3.5% | CAGR (5y): 40.25%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.5x)

Discount Rate