DCF Calculator

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

State Street Corporation (STT-PG)

Financial Services | Asset Management

Today's Price

$19.35

Today's Fair Value

$28.86 +49.15%

Margin of Safety

+32.95%

Projected Value (5Y)

$46.48 +140.21%

Dividends Paid (5Y)

$7.47

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: 8.04% | CAGR (5y): 0.19%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.3x)

Discount Rate