DCF Calculator

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

UBS Group AG (UBS)

Financial Services | Banks - Diversified

Today's Price

$51.02

Today's Fair Value

$9.66 -81.07%

Margin of Safety

-428.16%

Projected Value (5Y)

$15.55 -69.52%

Dividends Paid (5Y)

$3.28

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.86% | CAGR (5y): 8.65%

Diluted Shares Growth Rate

Regression: -1.75% | CAGR (5y): -2.26%

Dividend Growth Rate

Regression: 6.39% | CAGR (5y): 8.25%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.16x)

Discount Rate