DCF Calculator

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

Powszechna Kasa Oszczednosci Bank Polski Spólka Akcyjna (PSZKY)

Financial Services | Banks

Today's Price

$29.86

Today's Fair Value

$26.77 -10.35%

Margin of Safety

-11.54%

Projected Value (5Y)

$43.12 +44.41%

Dividends Paid (5Y)

$14.32

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.31% | CAGR (5y): 6.63%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 10.92% | CAGR (5y): 43.97%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.73x)

Discount Rate