DCF Calculator

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

Nedbank Group Limited Sponsored ADR (NDBKY)

Financial Services | Banks - Regional

Today's Price

$18.54

Today's Fair Value

$16.80 -9.39%

Margin of Safety

-10.36%

Projected Value (5Y)

$27.05 +45.9%

Dividends Paid (5Y)

$10.45

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.87% | CAGR (5y): 0.82%

Diluted Shares Growth Rate

Regression: -0.12% | CAGR (5y): -0.61%

Dividend Growth Rate

Regression: 4.87% | CAGR (5y): 35.5%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.03x)

Discount Rate