Current Book Value:

Past Book Value:

Years:


Calculate
Average book value growth:

---

Interest rate if 10 year government bond:

Calculate
Discounted book value:

---

Current dividend:

Calculate
Total discounted dividend:

---

Calculate Intrinsic Value
Total discounted dividend: