DCF Calculator

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

BNP Paribas S.A. (BNPQF)

Today's Price

$111.01

Today's Fair Value

$134.40 +21.07%

Margin of Safety

+17.40%

Projected Value (5Y)

$216.45 +94.98%

Dividends Paid (5Y)

$20.13

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 4.04% | CAGR (5y): 60.24%

Diluted Shares Growth Rate

Regression: -0.94% | CAGR (5y): -2.15%

Dividend Growth Rate

Regression: 8.49% | CAGR (5y): 17.07%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 4.17x)

Discount Rate