DCF Calculator

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

Postal Savings Bank of China Co., Ltd. (PSBKF)

Financial Services | Banks - Regional

Today's Price

$0.67

Today's Fair Value

$3.76 +461.19%

Margin of Safety

+82.18%

Projected Value (5Y)

$6.06 +804.48%

Dividends Paid (5Y)

$0.14

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.47% | CAGR (5y): 9.11%

Diluted Shares Growth Rate

Regression: 3.88% | CAGR (5y): 6.61%

Dividend Growth Rate

Regression: 29.37% | CAGR (5y): -34.6%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.51x)

Discount Rate