DCF Calculator

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

PT Bank Central Asia Tbk (PBCRY)

Financial Services | Banks - Regional

Today's Price

$6.82

Today's Fair Value

$4.48 -34.31%

Margin of Safety

-52.23%

Projected Value (5Y)

$7.21 +5.72%

Dividends Paid (5Y)

$4.89

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.51% | CAGR (5y): 2.72%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 28.62% | CAGR (5y): 25.01%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 118.15x)

Discount Rate