DCF Calculator

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

ING Groep N.V. (ING)

Financial Services | Banks - Diversified

Today's Price

$36.91

Today's Fair Value

$20.17 -45.35%

Margin of Safety

-82.99%

Projected Value (5Y)

$32.49 -11.98%

Dividends Paid (5Y)

$17.29

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -10% | CAGR (5y): -2.85%

Diluted Shares Growth Rate

Regression: -2.25% | CAGR (5y): -5.21%

Dividend Growth Rate

Regression: 14.73% | CAGR (5y): 68.61%

Exit Price Multiple

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

Discount Rate