DCF Calculator

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

Bank of China Limited (BACHF)

Today's Price

$0.76

Today's Fair Value

$0.47 -38.16%

Margin of Safety

-61.70%

Projected Value (5Y)

$0.76 0%

Dividends Paid (5Y)

$0.15

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 4.54% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.14% | CAGR (5y): 1.5%

Dividend Growth Rate

Regression: 1.32% | CAGR (5y): -0.41%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 1.86x)

Discount Rate