DCF Calculator

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

National Bank of Canada (NTIOF)

Financial Services | Banks - Diversified

Today's Price

$152.73

Today's Fair Value

$104.50 -31.58%

Margin of Safety

-46.15%

Projected Value (5Y)

$168.30 +10.19%

Dividends Paid (5Y)

$21.50

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.08% | CAGR (5y): 10.67%

Diluted Shares Growth Rate

Regression: 0.63% | CAGR (5y): 2.53%

Dividend Growth Rate

Regression: 3.13% | CAGR (5y): 10.18%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.6x)

Discount Rate