DCF Calculator

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

C&F Financial Corporation (CFFI)

Financial Services | Banks - Regional

Today's Price

$93.00

Today's Fair Value

$74.18 -20.24%

Margin of Safety

-25.37%

Projected Value (5Y)

$119.47 +28.46%

Dividends Paid (5Y)

$10.50

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.84% | CAGR (5y): 6.64%

Diluted Shares Growth Rate

Regression: -0.4% | CAGR (5y): -2.36%

Dividend Growth Rate

Regression: 4.18% | CAGR (5y): 4.02%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.9x)

Discount Rate