DCF Calculator

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

Alpha Bank S.A. (ALBKY)

Today's Price

$1.30

Today's Fair Value

$0.14 -89.23%

Margin of Safety

-828.57%

Projected Value (5Y)

$0.23 -82.31%

Dividends Paid (5Y)

$0.17

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -3.11% | CAGR (5y): -23.86%

Diluted Shares Growth Rate

Regression: 12.48% | CAGR (5y): 8.43%

Dividend Growth Rate

Regression: 151.28% | CAGR (5y): 177.1%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 1.14x)

Discount Rate