DCF Calculator

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

M&T Bank Corporation (MTB-PH)

Financial Services | Banks - Regional

Today's Price

$25.04

Today's Fair Value

$27.48 +9.74%

Margin of Safety

+8.88%

Projected Value (5Y)

$44.26 +76.76%

Dividends Paid (5Y)

$7.78

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.66% | CAGR (5y): 9.94%

Diluted Shares Growth Rate

Regression: 1.34% | CAGR (5y): 3.99%

Dividend Growth Rate

Regression: 8% | CAGR (5y): 0.05%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.15x)

Discount Rate