DCF Calculator

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

Catalyst Bancorp, Inc. (CLST)

Financial Services | Banks - Regional

Today's Price

$18.15

Today's Fair Value

$17.44 -3.91%

Margin of Safety

-4.07%

Projected Value (5Y)

$28.08 +54.71%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.87% | CAGR (5y): 10.22%

Diluted Shares Growth Rate

Regression: -6.08% | CAGR (5y): -6.77%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.59x)

Discount Rate