DCF Calculator

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

Mediobanca Banca di Credito Finanziario S.p.A. (MDIBY)

Financial Services | Banks - Regional

Today's Price

$28.43

Today's Fair Value

$18.77 -33.98%

Margin of Safety

-51.47%

Projected Value (5Y)

$30.23 +6.33%

Dividends Paid (5Y)

$11.33

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.55% | CAGR (5y): 0.12%

Diluted Shares Growth Rate

Regression: -0.75% | CAGR (5y): -1.6%

Dividend Growth Rate

Regression: 23.64% | CAGR (5y): 17.44%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.92x)

Discount Rate