DCF Calculator

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

National Australia Bank Limited (NABZY)

Today's Price

$13.97

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. NABZY currently has negative Adjusted Free Cash Flow.

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 12.97% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 3.16% | CAGR (5y): 1.72%

Dividend Growth Rate

Regression: -5.29% | CAGR (5y): 11.44%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 5.24x)

Discount Rate