DCF Calculator

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

ChoiceOne Financial Services, Inc. (COFS)

Financial Services | Banks - Regional

Today's Price

$32.96

Today's Fair Value

$27.49 -16.6%

Margin of Safety

-19.90%

Projected Value (5Y)

$44.28 +34.34%

Dividends Paid (5Y)

$6.74

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 19.37% | CAGR (5y): 16.12%

Diluted Shares Growth Rate

Regression: 13.79% | CAGR (5y): 13.18%

Dividend Growth Rate

Regression: 7.42% | CAGR (5y): 4.97%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.98x)

Discount Rate