DCF Calculator

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

Synchrony Financial (SYF-PA)

Financial Services | Financial - Credit Services

Today's Price

$17.64

Today's Fair Value

$33.65 +90.76%

Margin of Safety

+47.58%

Projected Value (5Y)

$54.19 +207.2%

Dividends Paid (5Y)

$6.72

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.99% | CAGR (5y): 3.5%

Diluted Shares Growth Rate

Regression: -8.78% | CAGR (5y): -9.54%

Dividend Growth Rate

Regression: 0.51% | CAGR (5y): -4.31%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.51x)

Discount Rate