DCF Calculator

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

Columbia Banking System, Inc. (COLB)

Financial Services | Banks - Regional

Today's Price

$29.90

Today's Fair Value

$29.68 -0.74%

Margin of Safety

-0.74%

Projected Value (5Y)

$47.80 +59.87%

Dividends Paid (5Y)

$8.43

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.85% | CAGR (5y): 22.23%

Diluted Shares Growth Rate

Regression: 0.79% | CAGR (5y): 6.14%

Dividend Growth Rate

Regression: 4.98% | CAGR (5y): 5.73%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.09x)

Discount Rate