DCF Calculator

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

Royal Bank of Canada (RY)

Financial Services | Banks - Diversified

Today's Price

$206.19

Today's Fair Value

$176.54 -14.38%

Margin of Safety

-16.80%

Projected Value (5Y)

$284.32 +37.89%

Dividends Paid (5Y)

$27.53

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.18% | CAGR (5y): 6.05%

Diluted Shares Growth Rate

Regression: -0.55% | CAGR (5y): -0.27%

Dividend Growth Rate

Regression: 5.41% | CAGR (5y): 6.92%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.76x)

Discount Rate