DCF Calculator

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

Crédit Agricole S.A. (CRARY)

Today's Price

$10.30

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. CRARY currently has negative Adjusted Free Cash Flow.

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -10.57% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.98% | CAGR (5y): 0.97%

Dividend Growth Rate

Regression: 9.57% | CAGR (5y): 6.44%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 1.26x)

Discount Rate