DCF Calculator

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

Bank of the James Financial Group, Inc. (BOTJ)

Financial Services | Banks - Regional

Today's Price

$26.80

Today's Fair Value

$15.15 -43.47%

Margin of Safety

-76.90%

Projected Value (5Y)

$24.40 -8.96%

Dividends Paid (5Y)

$2.50

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.48% | CAGR (5y): 4.08%

Diluted Shares Growth Rate

Regression: 0.4% | CAGR (5y): -0.99%

Dividend Growth Rate

Regression: 9.57% | CAGR (5y): 8.92%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.99x)

Discount Rate