DCF Calculator

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

Nordea Bank Abp (NBNKF)

Financial Services | Banks - Regional

Today's Price

$17.70

Today's Fair Value

$25.61 +44.69%

Margin of Safety

+30.89%

Projected Value (5Y)

$41.24 +132.99%

Dividends Paid (5Y)

$27.87

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.09% | CAGR (5y): -3.32%

Diluted Shares Growth Rate

Regression: -1.67% | CAGR (5y): -3.03%

Dividend Growth Rate

Regression: 9.64% | CAGR (5y): 30.74%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.27x)

Discount Rate