DCF Calculator

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

Oversea-Chinese Banking Corporation Limited (OVCHY)

Financial Services | Banks - Regional

Today's Price

$43.52

Today's Fair Value

$21.61 -50.34%

Margin of Safety

-101.39%

Projected Value (5Y)

$34.81 -20.01%

Dividends Paid (5Y)

$11.67

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -6.53% | CAGR (5y): 7.1%

Diluted Shares Growth Rate

Regression: 1.39% | CAGR (5y): 1.05%

Dividend Growth Rate

Regression: 7.84% | CAGR (5y): 21.94%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.14x)

Discount Rate