DCF Calculator

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

Coastal Financial Corporation (CCB)

Financial Services | Banks - Regional

Today's Price

$44.70

Today's Fair Value

$110.60 +147.43%

Margin of Safety

+59.58%

Projected Value (5Y)

$178.13 +298.5%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 26.43% | CAGR (5y): 24.62%

Diluted Shares Growth Rate

Regression: 3.51% | CAGR (5y): 4.82%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.43x)

Discount Rate