DCF Calculator

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

Nordea Bank Abp (NRDBY)

Financial Services | Banks - Regional

Today's Price

$18.43

Today's Fair Value

$25.64 +39.12%

Margin of Safety

+28.12%

Projected Value (5Y)

$41.29 +124.04%

Dividends Paid (5Y)

$27.71

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: 9.28% | CAGR (5y): 30.82%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.29x)

Discount Rate