Co-operative Bank of Kenya

COOP Bank of Kenya will see massive growth as revenue climbs 29%

PapaDanico001

Invested

Community Contributor

Published

07 Jan 25

Updated

14 Jun 25

PapaDanico001's Fair Value

KSh19.80

11.4% undervalued

14 Jun

KSh17.55

30.5%

1.7%

30.5%

1.7%

Author's Valuation

KSh19.8

11.4% undervalued

PapaDanico001's Fair Value

Narrative

Updates1

Shared on14 Jun 25

PapaDanico001 made no meaningful changes to valuation assumptions.

PapaDanico001'sFair Value

KSh19.8

11.4% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

19.53%

Banks revenue growth rate

0.23%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

27.12%

Calculation

KSh53.99b

Earnings '28

4.38x

PE Ratio '28

KSh236.57b

Market Cap '28

KSh236.57b

Market Cap '28

5.89b

No. shares '28

KSh40.15

Share Price '28

KSh40.15 Share Price '28

Discounted to 2025 @ 24.51% p.a.

KSh20.80

Fair Value '25