DCF Calculator

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

Banco Bradesco S.A. (BBDO)

Financial Services | Banks - Regional

Today's Price

$3.24

Today's Fair Value

$2.01 -37.96%

Margin of Safety

-61.19%

Projected Value (5Y)

$3.24 0%

Dividends Paid (5Y)

$0.98

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.21% | CAGR (5y): 3.68%

Diluted Shares Growth Rate

Regression: 7.82% | CAGR (5y): -0.21%

Dividend Growth Rate

Regression: -8.73% | CAGR (5y): 3.17%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.92x)

Discount Rate