DCF Calculator

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

Burke & Herbert Financial Services Corp. (BHRB)

Financial Services | Banks - Regional

Today's Price

$69.55

Today's Fair Value

$86.70 +24.66%

Margin of Safety

+19.78%

Projected Value (5Y)

$139.63 +100.76%

Dividends Paid (5Y)

$11.75

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 14.51% | CAGR (5y): 25.23%

Diluted Shares Growth Rate

Regression: 11.59% | CAGR (5y): 13.43%

Dividend Growth Rate

Regression: 3.41% | CAGR (5y): 1.92%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.22x)

Discount Rate