DCF Calculator

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

Chain Bridge Bancorp, Inc. (CBNA)

Financial Services | Banks - Regional

Today's Price

$48.16

Today's Fair Value

$48.87 +1.47%

Margin of Safety

+1.45%

Projected Value (5Y)

$78.70 +63.41%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 40.96% | CAGR (5y): 37.13%

Diluted Shares Growth Rate

Regression: 7.29% | CAGR (5y): 0.74%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.31x)

Discount Rate