DCF Calculator

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

Swedbank AB (publ) (SWDBF)

Financial Services | Banks - Regional

Today's Price

$40.03

Today's Fair Value

$29.28 -26.85%

Margin of Safety

-36.71%

Projected Value (5Y)

$47.15 +17.79%

Dividends Paid (5Y)

$19.37

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.31% | CAGR (5y): 2.8%

Diluted Shares Growth Rate

Regression: 0.14% | CAGR (5y): 0.12%

Dividend Growth Rate

Regression: 3.58% | CAGR (5y): 13.14%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.23x)

Discount Rate