DCF Calculator

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

BDO Unibank, Inc. (BDOUY)

Today's Price

$17.94

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. BDOUY currently has negative Adjusted Free Cash Flow.

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 19.6% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 1.64% | CAGR (5y): 0.2%

Dividend Growth Rate

Regression: 17.3% | CAGR (5y): 37.05%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 0.53x)

Discount Rate