DCF Calculator

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

Broadway Financial Corp. (BYFC)

Financial Services | Banks - Regional

Today's Price

$12.09

Today's Fair Value

$5.53 -54.26%

Margin of Safety

-118.63%

Projected Value (5Y)

$8.90 -26.39%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 25.64% | CAGR (5y): 12.83%

Diluted Shares Growth Rate

Regression: 13.11% | CAGR (5y): 20.46%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.25x)

Discount Rate