DCF Calculator

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

Woori Financial Group Inc. (WF)

Financial Services | Banks - Diversified

Today's Price

$67.25

Today's Fair Value

$35.26 -47.57%

Margin of Safety

-90.73%

Projected Value (5Y)

$56.78 -15.57%

Dividends Paid (5Y)

$19.03

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.71% | CAGR (5y): 1.19%

Diluted Shares Growth Rate

Regression: 1.25% | CAGR (5y): 0.97%

Dividend Growth Rate

Regression: 7.45% | CAGR (5y): 16.46%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.34x)

Discount Rate