DCF Calculator

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

Inter & Co, Inc. (INTR)

Financial Services | Banks - Regional

Today's Price

$5.57

Today's Fair Value

$11.41 +104.85%

Margin of Safety

+51.18%

Projected Value (5Y)

$18.37 +229.8%

Dividends Paid (5Y)

$0.96

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 36.1% | CAGR (5y): 3.18%

Diluted Shares Growth Rate

Regression: -1.72% | CAGR (5y): -10.44%

Dividend Growth Rate

Regression: 91.49% | CAGR (5y): 91.49%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.42x)

Discount Rate