DCF Calculator

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

Standard Bank Group Limited (SBGOF)

Financial Services | Banks - Regional

Today's Price

$17.59

Today's Fair Value

$15.45 -12.17%

Margin of Safety

-13.85%

Projected Value (5Y)

$24.89 +41.5%

Dividends Paid (5Y)

$7.91

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.86% | CAGR (5y): 4.67%

Diluted Shares Growth Rate

Regression: 0.35% | CAGR (5y): 0.6%

Dividend Growth Rate

Regression: 9.81% | CAGR (5y): 21.46%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.21x)

Discount Rate