DCF Calculator

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

State Street Corporation (STT)

Financial Services | Asset Management

Today's Price

$184.37

Today's Fair Value

$99.99 -45.77%

Margin of Safety

-84.39%

Projected Value (5Y)

$161.03 -12.66%

Dividends Paid (5Y)

$21.30

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.2% | CAGR (5y): 2.35%

Diluted Shares Growth Rate

Regression: -3.05% | CAGR (5y): -4.14%

Dividend Growth Rate

Regression: 9.85% | CAGR (5y): 10.07%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.07x)

Discount Rate