DCF Calculator

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

Cohen & Company Inc. (COHN)

Financial Services | Financial - Capital Markets

Today's Price

$10.29

Today's Fair Value

$19.74 +91.84%

Margin of Safety

+47.87%

Projected Value (5Y)

$31.79 +208.94%

Dividends Paid (5Y)

$30.13

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.84% | CAGR (5y): -2.87%

Diluted Shares Growth Rate

Regression: 7.63% | CAGR (5y): 31.2%

Dividend Growth Rate

Regression: 4.21% | CAGR (5y): 69.03%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.16x)

Discount Rate