DCF Calculator

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

The PNC Financial Services Group, Inc. (PNC)

Financial Services | Banks - Regional

Today's Price

$227.86

Today's Fair Value

$187.28 -17.81%

Margin of Safety

-21.67%

Projected Value (5Y)

$301.61 +32.37%

Dividends Paid (5Y)

$48.05

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.28% | CAGR (5y): 2.08%

Diluted Shares Growth Rate

Regression: -2.85% | CAGR (5y): -1.59%

Dividend Growth Rate

Regression: 13% | CAGR (5y): 9.04%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.35x)

Discount Rate