DCF Calculator

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

KBC Group N.V. (KBCSY)

Today's Price

$76.11

Today's Fair Value

$32.21 -57.68%

Margin of Safety

-136.29%

Projected Value (5Y)

$51.88 -31.84%

Dividends Paid (5Y)

$25.77

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -2.51% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.28% | CAGR (5y): -0.78%

Dividend Growth Rate

Regression: 27.64% | CAGR (5y): 61.68%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 3.63x)

Discount Rate