DCF Calculator

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

Banc of California, Inc. (BANC)

Financial Services | Banks - Regional

Today's Price

$18.29

Today's Fair Value

$23.05 +26.03%

Margin of Safety

+20.65%

Projected Value (5Y)

$37.13 +103.01%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 15.75% | CAGR (5y): 30.92%

Diluted Shares Growth Rate

Regression: 3.86% | CAGR (5y): 6.5%

Dividend Growth Rate

Regression: -2.77% | CAGR (5y): 13.9%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.87x)

Discount Rate