DCF Calculator

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

National Australia Bank Limited (NABZY)

Financial Services | Banks - Diversified

Today's Price

$13.39

Today's Fair Value

$8.41 -37.19%

Margin of Safety

-59.22%

Projected Value (5Y)

$13.54 +1.12%

Dividends Paid (5Y)

$3.13

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.18% | CAGR (5y): 1.87%

Diluted Shares Growth Rate

Regression: 3.16% | CAGR (5y): 1.72%

Dividend Growth Rate

Regression: -5.29% | CAGR (5y): 11.44%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.75x)

Discount Rate