DCF Calculator

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

KBC Group N.V. (KBCSY)

Financial Services | Banks - Regional

Today's Price

$65.25

Today's Fair Value

$71.64 +9.79%

Margin of Safety

+8.92%

Projected Value (5Y)

$115.37 +76.81%

Dividends Paid (5Y)

$25.77

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 16.64% | CAGR (5y): 6.37%

Diluted Shares Growth Rate

Regression: -0.28% | CAGR (5y): -0.78%

Dividend Growth Rate

Regression: 27.53% | CAGR (5y): 61.52%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.35x)

Discount Rate