DCF Calculator

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

State Street Corporation (STT)

Financial Services | Asset Management

Today's Price

$171.71

Today's Fair Value

$100.74 -41.33%

Margin of Safety

-70.45%

Projected Value (5Y)

$162.24 -5.52%

Dividends Paid (5Y)

$21.78

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.24% | CAGR (5y): 1%

Diluted Shares Growth Rate

Regression: -3.05% | CAGR (5y): -4.14%

Dividend Growth Rate

Regression: 9.74% | CAGR (5y): 10.06%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.08x)

Discount Rate