DCF Calculator

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

TBC Bank Group PLC (TBCCF)

Financial Services | Banks - Regional

Today's Price

$63.71

Today's Fair Value

$62.22 -2.34%

Margin of Safety

-2.39%

Projected Value (5Y)

$100.20 +57.28%

Dividends Paid (5Y)

$30.05

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.53% | CAGR (5y): 19.68%

Diluted Shares Growth Rate

Regression: -0.13% | CAGR (5y): -0.03%

Dividend Growth Rate

Regression: 25.45% | CAGR (5y): 48.27%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.74x)

Discount Rate