DCF Calculator

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

Civista Bancshares, Inc. (CIVB)

Financial Services | Banks - Regional

Today's Price

$27.08

Today's Fair Value

$23.92 -11.67%

Margin of Safety

-13.21%

Projected Value (5Y)

$38.52 +42.25%

Dividends Paid (5Y)

$6.15

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 13.08% | CAGR (5y): 9.96%

Diluted Shares Growth Rate

Regression: 4.08% | CAGR (5y): 1.71%

Dividend Growth Rate

Regression: 14.88% | CAGR (5y): 12.68%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.84x)

Discount Rate