DCF Calculator

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

Auburn National Bancorporation, Inc. (AUBN)

Financial Services | Banks - Regional

Today's Price

$27.25

Today's Fair Value

$19.89 -27.01%

Margin of Safety

-37.00%

Projected Value (5Y)

$32.03 +17.54%

Dividends Paid (5Y)

$5.61

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.26% | CAGR (5y): -2.41%

Diluted Shares Growth Rate

Regression: -0.53% | CAGR (5y): -0.4%

Dividend Growth Rate

Regression: 2.28% | CAGR (5y): 0.85%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.03x)

Discount Rate