DCF Calculator

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

Cass Information Systems, Inc. (CASS)

Industrials | Specialty Business Services

Today's Price

$55.09

Today's Fair Value

$45.93 -16.63%

Margin of Safety

-19.94%

Projected Value (5Y)

$73.97 +34.27%

Dividends Paid (5Y)

$7.39

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 0.6% | CAGR (5y): 5.01%

Diluted Shares Growth Rate

Regression: -1.21% | CAGR (5y): -1.56%

Dividend Growth Rate

Regression: 8.38% | CAGR (5y): 3.46%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 15.62x)

Discount Rate