DCF Calculator

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

Commercial Bancgroup, Inc. Common Stock (CBK)

Financial Services | Banks - Regional

Today's Price

$32.52

Today's Fair Value

$39.58 +21.71%

Margin of Safety

+17.84%

Projected Value (5Y)

$63.75 +96.03%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 26.88% | CAGR (5y): 23.66%

Diluted Shares Growth Rate

Regression: 6.37% | CAGR (5y): 6.36%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.29x)

Discount Rate