DCF Calculator

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

PT Bank Mandiri (Persero) Tbk (PPERY)

Financial Services | Banks - Regional

Today's Price

$8.17

Today's Fair Value

$14.57 +78.34%

Margin of Safety

+43.93%

Projected Value (5Y)

$23.47 +187.27%

Dividends Paid (5Y)

$20.35

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.86% | CAGR (5y): 2.57%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0.01%

Dividend Growth Rate

Regression: 26.09% | CAGR (5y): 50.18%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 70.27x)

Discount Rate