DCF Calculator

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

National Bank of Greece S.A. (NBGIF)

Today's Price

$20.01

Today's Fair Value

$2.32 -88.41%

Margin of Safety

-762.50%

Projected Value (5Y)

$3.73 -81.36%

Dividends Paid (5Y)

$1.13

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -18.65% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 18.73% | CAGR (5y): 0%

Dividend Growth Rate

Regression: -36.96% | CAGR (5y): -7.07%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 4.7x)

Discount Rate