DCF Calculator

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

Julius Baer Gruppe AG (JBARF)

Financial Services | Asset Management

Today's Price

$85.11

Today's Fair Value

$77.44 -9.01%

Margin of Safety

-9.90%

Projected Value (5Y)

$124.71 +46.53%

Dividends Paid (5Y)

$20.32

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.79% | CAGR (5y): 4.64%

Diluted Shares Growth Rate

Regression: -0.74% | CAGR (5y): -0.9%

Dividend Growth Rate

Regression: 12.49% | CAGR (5y): 4.09%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.8x)

Discount Rate