DCF Calculator

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

Swedbank AB (publ) (SWDBY)

Financial Services | Banks - Regional

Today's Price

$41.30

Today's Fair Value

$31.59 -23.51%

Margin of Safety

-30.74%

Projected Value (5Y)

$50.88 +23.2%

Dividends Paid (5Y)

$23.10

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: 3.75% | CAGR (5y): 29.66%

Exit Price Multiple

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

Discount Rate