DCF Calculator

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

Banco Santander (Brasil) S.A. (BSBR)

Financial Services | Banks - Regional

Today's Price

$5.88

Today's Fair Value

$4.99 -15.14%

Margin of Safety

-17.84%

Projected Value (5Y)

$8.04 +36.73%

Dividends Paid (5Y)

$0.27

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.35% | CAGR (5y): 3.21%

Diluted Shares Growth Rate

Regression: -3.11% | CAGR (5y): -12.61%

Dividend Growth Rate

Regression: -8.47% | CAGR (5y): -10.72%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.82x)

Discount Rate