DCF Calculator

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

Royal Bank of Canada (RY)

Financial Services | Banks - Diversified

Today's Price

$204.15

Today's Fair Value

$177.22 -13.19%

Margin of Safety

-15.20%

Projected Value (5Y)

$285.41 +39.8%

Dividends Paid (5Y)

$28.62

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.18% | CAGR (5y): 6.05%

Diluted Shares Growth Rate

Regression: -0.55% | CAGR (5y): -0.27%

Dividend Growth Rate

Regression: 5.5% | CAGR (5y): 7.32%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.76x)

Discount Rate