DCF Calculator

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

National Bank of Greece S.A. (NBGRY)

Financial Services | Banks - Regional

Today's Price

$17.55

Today's Fair Value

$10.73 -38.86%

Margin of Safety

-63.56%

Projected Value (5Y)

$17.28 -1.54%

Dividends Paid (5Y)

$6.90

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.16% | CAGR (5y): 10.03%

Diluted Shares Growth Rate

Regression: 1.06% | CAGR (5y): 1.65%

Dividend Growth Rate

Regression: 41.09% | CAGR (5y): 41.09%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.82x)

Discount Rate