DCF Calculator

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

Capital City Bank Group, Inc. (CCBG)

Financial Services | Banks - Regional

Today's Price

$50.07

Today's Fair Value

$43.17 -13.78%

Margin of Safety

-15.98%

Projected Value (5Y)

$69.52 +38.85%

Dividends Paid (5Y)

$8.13

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.2% | CAGR (5y): 9.8%

Diluted Shares Growth Rate

Regression: -0.07% | CAGR (5y): 0.38%

Dividend Growth Rate

Regression: 24.5% | CAGR (5y): 11.9%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.25x)

Discount Rate