DCF Calculator

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

Shinhan Financial Group Co., Ltd. (SHG)

Financial Services | Banks - Regional

Today's Price

$82.62

Today's Fair Value

$31.06 -62.41%

Margin of Safety

-166.00%

Projected Value (5Y)

$50.02 -39.46%

Dividends Paid (5Y)

$11.72

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.09% | CAGR (5y): -0.29%

Diluted Shares Growth Rate

Regression: 0.93% | CAGR (5y): -0.15%

Dividend Growth Rate

Regression: 8.39% | CAGR (5y): 4.74%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.42x)

Discount Rate