DCF Calculator

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

Kasikornbank Public Company Limited (KPCPY)

Financial Services | Banks - Regional

Today's Price

$29.07

Today's Fair Value

$26.40 -9.18%

Margin of Safety

-10.11%

Projected Value (5Y)

$42.51 +46.23%

Dividends Paid (5Y)

$14.05

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.74% | CAGR (5y): 5.37%

Diluted Shares Growth Rate

Regression: -0.14% | CAGR (5y): -0.06%

Dividend Growth Rate

Regression: 8.13% | CAGR (5y): 35.24%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.41x)

Discount Rate