DCF Calculator

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

Bogota Financial Corp. (BSBK)

Financial Services | Banks - Regional

Today's Price

$9.06

Today's Fair Value

$12911.71 +142413.36%

Margin of Safety

+99.93%

Projected Value (5Y)

$20794.44 +229419.21%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 27.13% | CAGR (5y): 296.33%

Diluted Shares Growth Rate

Regression: 4.83% | CAGR (5y): 0.75%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.76x)

Discount Rate